StreamSpindle — Menos Labs LLC
Revenue model
every stream accounted for.
Adjust the sliders to model StreamSpindle's three revenue streams: label subscriptions, viewer revenue share, and AVOD ad revenue share — all broken out by Roku's cuts, StreamSpindle's take, and label earnings.
Inputs — adjust to model your scenario
Stream 1 — StreamSpindle label subscription revenue
Starter MRR
—
— labels × $49/mo
Label plan MRR
—
— labels × $89/mo
Total label subscription MRR
—
Direct revenue from labels — no Roku dependency
Stream 2 — Viewer subscription (SVOD) revenue flow
| Gross viewer subscription revenue (all labels combined) | — |
| Roku 20% platform fee | — |
| After Roku (80% remaining) | — |
| StreamSpindle revenue share (30% of after-Roku) | — |
| Labels keep (70% of after-Roku) | — |
Stream 3 — Ad-supported (AVOD) revenue flow
| Estimated ad impressions ($15 CPM · 1 ad per 15 min) | — |
| Gross ad revenue | — |
| Roku 35% ad platform fee | — |
| Net ad revenue (65% of gross) | — |
| StreamSpindle 35% of net ad revenue | — |
| Labels keep (65% of net ad revenue) | — |
StreamSpindle total monthly revenue
Label subscriptions
—
Direct from labels
SVOD rev share
—
30% of net viewer subs
AVOD rev share
—
35% of net ad revenue
StreamSpindle MRR
—
— ARR
StreamSpindle monthly recurring revenue
—
across all three revenue streams
Annual run rate
—
— active labels
Label take-home summary (avg per label per month)
SVOD earnings / label
—
after Roku + SS cuts
AVOD earnings / label
—
after Roku + SS cuts
Plan fee
—
avg Starter/Label blend
Label net take-home / mo
—
after plan fee
Assumptions: Roku takes 20% of viewer subscription revenue and 35% of ad revenue. StreamSpindle takes 30% of net SVOD revenue and 35% of net AVOD revenue. Ad CPM estimated at $15 with approximately 1 ad per 15 minutes of watch time. All figures are pre-tax estimates for modelling purposes only.