image
CuriosityStream Inc. CURIW
Communication Services - Broadcasting - NASDAQ - US
Watchlist
$ 0.021
5 %
$ 1.21 M
Market Cap
None
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CURIW stock under the worst case scenario is HIDDEN Compared to the current market price of 0.021 USD, CuriosityStream Inc. is HIDDEN

CURIW Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CURIW stock under the base case scenario is HIDDEN Compared to the current market price of 0.021 USD, CuriosityStream Inc. is HIDDEN

CURIW Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CURIW stock under the best case scenario is HIDDEN Compared to the current market price of 0.021 USD, CuriosityStream Inc. is HIDDEN

CURIW Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart CURIW

image
1M -26%
6M -88%
1Y -12%
3Y -1710.0%
5Y -2519%
All
$0.1$0.1$0.0$0.0$0.0$0.0$0.0$0.0$0.0$0.0$0.0$0.0$0.0$0.0$0.0$0.0Oct '24Oct '24Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25Apr '25Apr '25
FINANCIALS
51.1 M REVENUE
-10.12%
Growth Rates
1Year -10.12%
3Years -10.47%
5Years 23.19%
7Years 0.00%
10Years 0.00%
-13.3 M OPERATING INCOME
47.72%
Growth Rates
1Year 47.72%
3Years 36.66%
5Years 21.45%
7Years 0.00%
10Years 0.00%
-12.9 M NET INCOME
73.53%
Growth Rates
1Year 73.53%
3Years 29.94%
5Years 21.23%
7Years 0.00%
10Years 0.00%
8.15 M OPERATING CASH FLOW
150.40%
Growth Rates
1Year 150.40%
3Years 28.29%
5Years 16.89%
7Years 0.00%
10Years 0.00%
-31.4 M INVESTING CASH FLOW
-224.27%
Growth Rates
1Year -224.27%
3Years 25.17%
5Years -28.44%
7Years 0.00%
10Years 0.00%
-7.01 M FINANCING CASH FLOW
-5599.19%
Growth Rates
1Year -5599.19%
3Years -1.55%
5Years 0.00%
7Years 0.00%
10Years 0.00%
14.1 M REVENUE
12.14%
Growth Rates
1Year -10.12%
3Years -10.47%
5Years 23.19%
7Years 0.00%
10Years 0.00%
-3.88 M OPERATING INCOME
-19.25%
Growth Rates
1Year 47.72%
3Years 36.66%
5Years 21.45%
7Years 0.00%
10Years 0.00%
-2.81 M NET INCOME
8.13%
Growth Rates
1Year 73.53%
3Years 29.94%
5Years 21.23%
7Years 0.00%
10Years 0.00%
3.04 M OPERATING CASH FLOW
34.29%
Growth Rates
1Year 150.40%
3Years 28.29%
5Years 16.89%
7Years 0.00%
10Years 0.00%
-1.44 M INVESTING CASH FLOW
95.20%
Growth Rates
1Year -224.27%
3Years 25.17%
5Years -28.44%
7Years 0.00%
10Years 0.00%
-3.36 M FINANCING CASH FLOW
-51.15%
Growth Rates
1Year -5599.19%
3Years -1.55%
5Years 0.00%
7Years 0.00%
10Years 0.00%
Balance Sheet CuriosityStream Inc.
image
Current Assets 39.5 M
Cash & Short-Term Investments 7.83 M
Receivables 6.1 M
Other Current Assets 25.6 M
Non-Current Assets 46.7 M
Long-Term Investments 7.46 M
PP&E 3.58 M
Other Non-Current Assets 35.6 M
9.08 %7.08 %29.69 %8.66 %4.16 %41.33 %Total Assets$86.2m
Current Liabilities 23.9 M
Accounts Payable 5.61 M
Short-Term Debt 396 K
Other Current Liabilities 17.9 M
Non-Current Liabilities 4.47 M
Long-Term Debt 3.89 M
Other Non-Current Liabilities 584 K
19.79 %63.03 %13.72 %Total Liabilities$28.3m
EFFICIENCY
Earnings Waterfall CuriosityStream Inc.
image
Revenue 51.1 M
Cost Of Revenue 25.4 M
Gross Profit 25.8 M
Operating Expenses 39.1 M
Operating Income -13.3 M
Other Expenses -392 K
Net Income -12.9 M
60m60m50m50m40m40m30m30m20m20m10m10m00(10m)(10m)(20m)(20m)51m(25m)26m(39m)(13m)392k(13m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
50.40% GROSS MARGIN
50.40%
Averages
1Year 50.40%
3Years 40.62%
5Years 46.30%
7Years 34.19%
10Years 0.00%
-26.07% OPERATING MARGIN
-26.07%
Averages
1Year -26.07%
3Years -45.71%
5Years -61.74%
7Years -130.46%
10Years 0.00%
-25.31% NET MARGIN
-25.31%
Averages
1Year -25.31%
3Years -58.83%
5Years -70.39%
7Years -140.21%
10Years 0.00%
-22.37% ROE
-22.37%
Averages
1Year -22.37%
3Years -44.32%
5Years -52.85%
7Years -36.07%
10Years 0.00%
-15.02% ROA
-15.02%
Averages
1Year -15.02%
3Years -32.15%
5Years -33.72%
7Years -36.08%
10Years 0.00%
-21.48% ROIC
-21.48%
Averages
1Year -21.48%
3Years -32.31%
5Years -37.28%
7Years -40.98%
10Years 0.00%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis CuriosityStream Inc.
image
10m10m00(10m)(10m)(20m)(20m)(30m)(30m)(40m)(40m)(50m)(50m)(60m)(60m)(70m)(70m)(80m)(80m)20192019202020202021202120222022202320232024202420252025
Net Income -12.9 M
Depreciation & Amortization 19.1 M
Capital Expenditures 0
Stock-Based Compensation 6.57 M
Change in Working Capital 0
Others -4.61 M
Free Cash Flow 8.15 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets CuriosityStream Inc.
image
CURIW has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership CuriosityStream Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
8. Profile Summary

CuriosityStream Inc. CURIW

image
COUNTRY US
INDUSTRY Broadcasting
MARKET CAP $ 1.21 M
Dividend Yield 1.66%
Description CuriosityStream, Inc. is a media and entertainment company. It offers video and audio programming across the principal categories of factual entertainment, including science, history, society, nature, lifestyle, and technology. The company was founded by John S. Hendricks on June 06, 2008 and is headquartered in Silver Spring, MD.
Contact 8484 Georgia Avenue, Silver Spring, DE, 20910 http://www.curiositystream.com
IPO Date None
Employees 45
Officers Mr. John S. Hendricks Founder & Independent Chairman of the Board Mr. Phillip Brady Hayden Chief Financial Officer & Controller Mr. Rob Burk Head of Original Content Ms. Tia Cudahy J.D. Chief Operating Officer, General Counsel & Secretary Mr. Brett Maas Investor Relations Officer Ms. Carrie Hurlburt Senior Vice President of Creative Services Mr. Clint Stinchcomb President, Chief Executive Officer & Director