Per vehicle, per year
Hyundai net revenue per vehicle
£191
£16 a month · 48% of gross flex revenue
Axle revenue share £89Driver reward £120Hyundai net revenue £191
Gross flex revenueV1G value per vehicle£400
Axle revenue share22.4% programme average−£89
Driver reward£10/month × 12−£120
Hyundai net revenue£191
What the driver pays to charge at home
A IONIQ 5 driver charging 8,000 miles a year at home on E.ON Next Drive Fixed, keeping their own supplier.
IONIQ 584 kWh RWD · 354 mi WLTP0.257 kWh/mi WLTP2,056 kWh a year4-year programme for Hyundai
Hyundai net revenue · 4 yrs£57.6m
Vehicles on platform · end yr 4195,500
Driver rewards paid · 4 yrs£36.8m
Platform fee · 4 yrs£883k
Hyundai net revenue by quarter
after revenue share, driver rewards and platform feeQ1
Q2
Q3
Q4
Q1
Q2
Q3
Q4
Q1
Q2
Q3
Q4
Q1
Q2
Q3
Q4
Year 1Year 2Year 3Year 4
| Year | Vehicles on platform at year end | Gross revenue (Hyundai share) | Driver rewards | Platform fee | Hyundai net revenue |
|---|---|---|---|---|---|
| Year 1 | 15,500 | £2,376,000 | £960,000 | £220,800 | £1,195,200 |
| Year 2 | 55,500 | £12,316,500 | £4,860,000 | £220,800 | £7,235,700 |
| Year 3 | 115,500 | £29,016,000 | £11,160,000 | £220,800 | £17,635,200 |
| Year 4 | 195,500 | £51,636,000 | £19,860,000 | £220,800 | £31,555,200 |
| Total | £95,344,500 | £36,840,000 | £883,200 | £57,621,300 |
Volume plan
New vehicles added per quarter
Enter the number of vehicles joining in each quarter. Programme totals update immediately.
Commercial terms & assumptions
| Vehicles on platform | Hyundai | Axle |
|---|---|---|
| Under 10,000 | 71% | 29% |
| 10,000–49,999 | 75% | 25% |
| 50,000–199,999 | 78% | 22% |
| 200,000+ | 81% | 19% |
SaaS platform fee: £18,400 per country per month, billed quarterly in advance.
Driver rewards are set by Hyundai and funded from Hyundai's revenue share. Drivers keep their own energy supplier and tariff.
Free charging reward = free miles × WLTP consumption × compensation per kWh. Daytime charging sits outside this model.
Tariffs are headline unit rates, including VAT. Peak rates vary by region.