Mosaic Personnel Solutions LLC
- Andrea BlackPresident · Company website
- Melanie Thompson Stillinger, SPHRBusiness Development Partner · Company website
- Nathan McKnightBusiness Development Partner · Company website
- Chelsea ScottSr. Recruiter · Company website
- Taylan BetheaRecruiter · Company website
How we got $889K
Based on its 12 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 25% since 2020Today's estimate scaled by the headcount reported each year and that year's prices. A trend, not a record of past sale values.
Employees over time
▼ 50% since 2020Show as table
| Year | Source | Employees | Est. revenue |
|---|---|---|---|
| 2020 | PPP loan | 12 | $722K |
| 2020 | Form 5500 | 7 | $421K |
| 2021 | Form 5500 | 9 | $541K |
| 2022 | Form 5500 | 14 | $842K |
| 2023 | Form 5500 | 11 | $662K |
| 2024 | Form 5500 | 8 | $481K |
| 2025 | Form 5500 | 6 | $361K |
Participants are employees in the company's retirement plan at year end, from its Form 5500 filing with the Department of Labor. They usually run a little under total headcount (part-timers and new hires may not be eligible). Revenue and EBITDA apply this industry's revenue per employee and margin to each year's count.
What we know
Signs of a sale Unlikely to sell soon
- Headcount down 57% since 2022 (retirement plan filings)
From public records and the company's website, not a statement that it's for sale.
What they do
Mosaic Personnel Solutions is a recruiting and workforce services firm that helps companies with talent acquisition, retention, and career transitions, and offers job seekers job openings and career resources.
From the company's website. Industry: Staffing & recruiting.
Customers & suppliers
Customers
- Allied Arts Oklahoma City · named on its website
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| MOSAIC PERSONNEL SOLUTIONS LLC this business | $2.5M | — |
| FREEDOM PERSONNEL OF SHAWNEE, L.L.C. Oklahoma City · 118 employees | $13.7M | 1.2 mi |
| Hartwig Staffing Oklahoma City | $1.1M | 1.5 mi |
| PEOPLE SOURCE INDUSTRIAL STAFFING LLC Oklahoma City · 26 employees | $4.5M | 2.9 mi |
| PEOPLE SOURCE STAFFING PROFESSIONALS LLC Oklahoma City · 443 employees | $57.5M | 2.9 mi |
| Jovie of Edmond Edmond | $2.2M | 3.0 mi |
| NWN, LLC Oklahoma City · 8 employees | $1.3M | 3.1 mi |
The full calculation
| Employees reported to the SBA | 12 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.8M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $2.7M |
| Estimate: the two combined (geometric mean) | $2.5M |
| EBITDA margin (industry, adjusted for size) | 12% |
| EBITDA = revenue × margin | $296K |
Figures are shown toward the upper part of their range rather than at its middle.
Brought up to date assuming revenue has grown 8% a year since 2020, when the PPP figures were reported; included above.
| Estimated value = EBITDA × typical sale multiple | $889K |
| Multiple for this size and industry | 3× |
| Value range | $468K – $1.2M |
| Revenue range | $1.7M – $2.9M |
| EBITDA range | $195K – $338K |
| Industry (NAICS) | Temporary Help Services (561320) |
EBITDA margin: from IRS tax returns of S corporations in this industry (2019–2022), adjusted for company size: smaller companies typically run higher margins. EBITDA here is after owners' salaries.
Benchmarks: US Economic Census 2022, OK. PPP loans were sized on 2019–2020 payroll, so figures reflect that period. These are statistical estimates, not reported financials. Full methodology
History & advisors
Advisors
- BankingFirst United Bank and Trust CompanyPPP / SBA lender
From the company's own website and public filings (DOL Form 5500, IRS Form 990, SBA). Roles are as stated there and may be out of date.
Banking relationships
| First United Bank and Trust Company PPP 2020, PPP 2021 | All 2,229 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/8/2020 | first | $128K | 8 |
| 3/31/2021 | second | $160K | 12 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Mosaic Personnel Solutions LLC
Mosaic Personnel Solutions LLC is a staffing & recruiting company in Oklahoma City, Oklahoma, in business since 2015. It is owned by Frank Smith. Its estimated annual revenue is about $2.5M, with roughly $296K of EBITDA. It has about 6 employees. Its estimated business value is $889K (likely range $468K–$1.2M).
Common questions
- Who owns Mosaic Personnel Solutions LLC?
- Mosaic Personnel Solutions LLC is owned by Frank Smith, according to public sources such as the company's website or filings.
- How much revenue does Mosaic Personnel Solutions LLC make?
- SeeBITDA estimates Mosaic Personnel Solutions LLC's annual revenue at about $2.5M (likely between $1.7M and $2.9M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Mosaic Personnel Solutions LLC worth?
- About $889K, roughly 3× its estimated EBITDA of $296K, typical for a staffing & recruiting company its size. Likely range: $468K–$1.2M.
- How many employees does Mosaic Personnel Solutions LLC have?
- About 6, from its 2025 retirement-plan filing.
- When was Mosaic Personnel Solutions LLC founded?
- Mosaic Personnel Solutions LLC has been in business since 2015.