Streetbees Financial Model
Media/Gaming Startup Financials (Free Excel Download)
AI-powered consumer intelligence platform that captures real-time human behaviour and emotions via mobile, then analyses it with NLP to surface growth opportunities for enterprise FMCG, CPG, and media brands.
professionals from Deloitte
Used by professionals from
About this model
Streetbees sells Always ON consumer-insight products built from photo-verified, in-the-moment mobile responses from panel members called Bees. Its Dynamic Growth Engine maps occasions and need states, while BrandX, Dynamic Audience, and Dynamic Media Landscape help clients monitor brands, build audiences, and target media using behavioural data.
The model is recurring enterprise subscription revenue from large clients. Named customers include Unilever, Nestlé, Mars Wrigley, PepsiCo, P&G, L’Oréal, AB InBev, IKEA, Adidas, BBC, Sony, Deliveroo, and The Economist. The research does not disclose price, ARR, churn, or exact customer count.
Streetbees says its NLP is trained on 2.5 billion data points and has received recognition from Deloitte, the World Economic Forum, and CB Insights. A model should forecast enterprise logos, contract values, expansion, panel incentives, data collection and processing costs, direct-sales capacity, retention, and margin rather than project-based research revenue.
A turnkey financial model
Live formulas, no hardcoded values
Outputs are driven by live formulas, so the workbook updates from its assumptions instead of relying on hardcoded results.
All assumptions in one tab
Inputs are clearly marked in the Assumptions tab and separated from calculations, making it clear what to change and what to leave intact.
Statements always balancing
For integrated-statement models, the balance sheet, cash flow, and supporting schedules tie through properly.
Distinct schedules for clarity
Debt, working capital, taxes, and cash flow can get messy quickly. We group calculations in clear schedules, not across disconnected tabs.
No hidden macros or external links
There are no unexplained external workbook links or macros to undermine auditability or portability.
Changes flow through the model
Update a key driver and see the impact carry through the forecast, financing, and return outputs. We never use hardcoded numbers in formulas.
About Streetbees
streetbees.com
How to build a detailed financial model for Streetbees
A complete walkthrough of the business, drivers, and assumptions behind the downloadable Streetbees model - distilled from its pitch deck and publicly available information.
Product & value proposition
Four modular solutions sold under the "Always ON" platform:
- Dynamic Growth Engine (DGE) - NLP-powered occasion/need-state mapping (scatter plot of "growth spaces"); identifies white-space for innovation, positioning, and comms.
- Brand Experience Monitor (BrandX) - real-time brand tracking with single scores (e.g. Dasani 78, Smart Water 63, Evian 40) across Perception / Passion / Performance dimensions.
- Dynamic Audience Solution - builds custom buyable audience segments (via Google Ads variables) from Streetbees' offline behavioural data.
- Dynamic Media Landscape - integrates offline behavioural data with publisher/streaming platforms (Netflix, Prime Video, YouTube, Spotify) for audience profiling and ad targeting.
Core data capture: "Bees" (panel members) share in-the-moment behaviour via mobile, photo-verified. NLP trained on 2.5bn data points.
Key thesis: 75% of everyday choices are driven by immediate context (44%) and emotions (31%), not demographics (25%).
Revenue model
- Model: Enterprise subscription ("Always ON") - recurring annual or multi-year contracts with large FMCG/CPG/media companies.
- Channels: Direct enterprise sales (implied by client list - Unilever, Nestlé, Mars Wrigley, Mondelez, PepsiCo, Kellogg's, General Mills, Campbell's, P&G, L'Oreal, Reckitt Benckiser, AB InBev, Red Bull, Carlsberg, Bacardi, Beam Suntory, Colgate-Palmolive, Henkel, IKEA, Adidas, Bosch, BT, Shell, Vodafone, BBC, Sony, Deliveroo, The Economist).
Traction & metrics
- 25+ named enterprise clients, all globally recognised brands.
- Deloitte Technology Fast 50: 10th fastest-growing tech company in London, 2019.
- Britain's Top 100 Fastest Growing Businesses, 2018.
- WEF Technology Pioneer 2020 - 1 of only 100 companies chosen globally.
- CB Insights Top 9 Enterprise AI Startups to Watch.
- NLP trained on 2.5bn data points.
- No revenue, ARR, customer count (exact), growth rate %, churn, or NRR disclosed in deck.
Competition / moat
- Traditional market research relies on claimed behaviour; Streetbees captures real-time, photo-verified in-the-moment data.
- Proprietary NLP trained on 2.5bn behavioural data points - creates defensible data network effect.
- Always ON (continuous) vs. project-based research (point-in-time).
- Offline data bridged to digital ad buying - rare combination for audience targeting.
Recommended financial model
- Archetype + why: Enterprise B2B SaaS ARR model. Revenue is subscription-based ("Always ON"), sold to large named enterprise clients on recurring contracts. Four product lines exist but likely sold as a bundled platform or modular add-ons. Standard SaaS ARR waterfall (new ARR, expansion ARR, churned ARR) is the right frame.
- Forecast horizon & granularity: 3–5 years annual; monthly in Year 1 for cash/runway visibility.
- Key drivers & assumptions:
- Number of active enterprise clients at period start
- Average ACV (annual contract value) per client
- New logo adds per year
- Net Revenue Retention / expansion rate
- Logo churn rate
- Gross margin
- S&M as % of revenue
- R&D as % of revenue
- G&A as % of revenue
- Headcount ramp (sales, R&D, ops)
- Scenarios (Base / Bull / Bear - which variables flex):
- Base: 10 new logos/year, 115% NRR, 65% gross margin, ACV £200k.
- Bull: 15 new logos/year, 125% NRR, 70% gross margin (upsell of DAS and DML modules), ACV £300k.
- Bear: 6 new logos/year, 100% NRR (flat, no expansion), 60% gross margin, ACV £150k (project-based downgrades).
- Required sheets / outputs:
- Assumptions - all drivers, scenario toggle (Base/Bull/Bear).
- ARR Bridge - beginning ARR + new + expansion − churned = ending ARR, by year.
- P&L - revenue, gross profit, S&M, R&D, G&A, EBITDA.
- Headcount - by department, linked to opex.
- Cash Flow / Runway - operating cash burn, cash balance, months of runway.
- KPI Dashboard - ARR, logo count, NRR, CAC payback (once data available), gross margin %.
Frequently asked
Is the Streetbees financial model free?+
Yes. The Streetbees model is a free Excel (.xlsx) download with live formulas. Sign up with your email and the workbook is yours to keep, review, and edit.
What's included in the model?+
A 5-year monthly forecast with P&L, cash flow and runway, valuation (exit multiple plus a DCF cross-check), MOIC/IRR returns, and unit economics, with live formulas throughout.
How was this model built?+
It was built from Streetbees's pitch deck and publicly available information, then structured to investment-banking standards as a fully editable Excel model.
Can I change the assumptions?+
Yes. You can change assumptions and the live formulas will recalculate in the downloadable Excel model.
Have more financial modelling questions? Contact us
Created by ex-finance professionals
Hey, I’m Alex and I created Finamodel.
Over my years in the finance industry I kept building the same models over and over again. Same structure, same assumptions, different logo. So I started building frameworks to turn them into clean, reusable templates.
Every model here is one I’d actually use for a client, and I personally vet each one before it goes up.
I’m not an expert in every industry, but I’ve built enough models to know what belongs in one. And when something is completely foreign to me, I reach out to my network for experts to work on our models with us.
Having a template library on hand cuts a first build from hours to minutes.
Need help finding your model? You’ll find me in the Finamodel app!
Other Media/Gaming Startup Financial Models
Browse another startup in the same category.
Almost Friday
Almost Friday is a multi-platform comedy/lifestyle media brand built around the "Friday Beers" universe, monetising through apparel, brand partnerships, events, podcasts, and music.
Amagi
Cloud-native SaaS platform for TV/OTT channel creation, distribution, and ad monetization (FAST-focused)
Audoo
IoT + SaaS platform that captures real-time public music performance data and reports it to Performing Rights Organisations (PROs) to enable accurate royalty distribution.
Backbone
Backbone makes a mobile gaming controller (hardware) + unified software platform (Backbone app) that aggregates all game streaming services in one place.
Beacon Pines
Beacon Pines is a cute-and-creepy narrative adventure game set inside a magical storybook, developed by indie studio Hiding Spot Games.
Bear and Breakfast
A management/adventure video game where you play as a bear running a B&B cabin in the woods.
Bioshock
BioShock is a first-person action horror game pitched to a publisher for development funding - a game-development studio deal, not an operating startup.
Button City 2018
Indie narrative adventure game about cute animal kids saving their local arcade, targeting console and PC.
