COMP <GO>
CURI vs GAIA // EV/EBITDA & P/E VALUATION
CuriosityStream Inc. (Class A) (NASDAQ) VS. Gaia Inc. (Class A) (NASDAQ) • 15-METRIC TALLY: CURI 3
— GAIA 4
■ METRIC PARITY
LAST: $2.53 (-2.32%) • MKT CAP: $150.1M
valuation
—
LAST: $1.44 (0.00%) • MKT CAP: $36.6M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (CURI VS. GAIA)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | CURI | GAIA | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | 87.10% | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -24.90% | -5.00% | -19.90 | GAIA | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 8.63% | -1.03% | +9.66 | CURI | /fcf-yield <GO> |
| Operating Margin | -10.20% | -5.20% | -5.00 | GAIA | /operating-margins <GO> |
| Net Profit Margin | -9.00% | -4.50% | -4.50 | GAIA | /net-margins <GO> |
| Revenue Growth (YoY) | 40.10% | 10.80% | +29.30 | CURI | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 0.20 | 0.20 | 0.00 | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 6/9 | 6/9 | 0.00 | TIE | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 40.1 | 54.9 | -14.75 | GAIA | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $150.1M | $36.6M | $113.5M | CURI | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | CURI REV | GAIA REV | CURI GROSS % | GAIA GROSS % | CURI FCF | GAIA FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $71.7M | $99.0M | — | 87.1% | $13.0M | -$377.0K |
| FY 2024 | $51.1M | $89.3M | — | 86.1% | $8.2M | $1.9M |
| FY 2023 | $56.9M | $80.4M | — | — | -$16.2M | $5.9M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
CURI // BETA —
GAIA // BETA —