Osage Innovative Solutions
How we got $2.5M
Based on its 10 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 73% 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
Show as table
| Year | Source | Employees | Est. revenue |
|---|---|---|---|
| 2020 | PPP loan | 10 | $2.4M |
| 2020 | Form 5500 | 23 | $5.5M |
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.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| OSAGE INNOVATIVE SOLUTIONS this business | $3.3M | — |
| GWB ADVISORS LIMITED LIABILITY COMPANY Sperry · 1 employees | $571K | 6.1 mi |
| RAISING THE BAR ENTERPRISES, LLC Owasso · 1 employees | $350K | 9.7 mi |
| INNOVATIVE INSPECTION SOLUTIONS LLC Ramona · 2 employees | $519K | 10.2 mi |
| MANUFACTURING RECRUITERS, INC. Owasso · 2 employees | $870K | 10.9 mi |
| EBN ENTERPRISE LLC Owasso · 2 employees | $1.0M | 11.2 mi |
| FRONTIER ITS LLC Owasso · 6 employees | $2.4M | 11.2 mi |
The full calculation
| Employees reported to the SBA | 10 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $3.3M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $2.6M |
| Estimate: the two combined (geometric mean) | $3.3M |
| EBITDA margin (industry, adjusted for size) | 16% |
| EBITDA = revenue × margin | $547K |
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 | $2.5M |
| Multiple for this size and industry | 4.5× |
| Value range | $1.3M – $3.4M |
| Revenue range | $2.2M – $3.8M |
| EBITDA range | $360K – $624K |
| Industry (NAICS) | Other Computer Related Services (541519) |
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
People & advisors
Advisors
- BankingChickasaw Community BankPPP / 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
| Chickasaw Community Bank PPP 2020 | All 317 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/27/2020 | first | $88K | 10 |
About Osage Innovative Solutions
Osage Innovative Solutions is an it & software company in Skiatook, Oklahoma. Its estimated annual revenue is about $3.3M, with roughly $547K of EBITDA. It has about 23 employees. Its estimated business value is $2.5M (likely range $1.3M–$3.4M).
Common questions
- Who owns Osage Innovative Solutions?
- The owner of Osage Innovative Solutions isn't in public records we've found yet. If you own or run the business, you can add or correct its details on SeeBITDA.
- How much revenue does Osage Innovative Solutions make?
- SeeBITDA estimates Osage Innovative Solutions's annual revenue at about $3.3M (likely between $2.2M and $3.8M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Osage Innovative Solutions worth?
- About $2.5M, roughly 4.5× its estimated EBITDA of $547K, typical for a it & software company its size. Likely range: $1.3M–$3.4M.
- How many employees does Osage Innovative Solutions have?
- About 23, from its 2020 retirement-plan filing.