gross profit bridgeinconsistent2025-12-31
Withheld: cost revenue, gross profit could not be reconciled with the rest of this filer’s statement.
Revenue
$4.50M
Fiscal year ended 2025-12-31Operating income
-$5.10M
Fiscal year ended 2025-12-31Free cash flow
-$377.00K
Fiscal year ended 2025-12-31GAIA, INC (GAIA) reported revenue of $4.50M and net income of -$4.49M for the fiscal year ended 2025-12-31. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from GAIA, INC’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Services-Motion Picture & Video Tape Production.
Income
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4.50M | $2.90M | $2.70M | $1.60M | $79.57M | $66.83M | $53.98M | $42.00M | $28.29M | $17.25M |
| Cost of revenue | Unavailable | Unavailable | Unavailable | Unavailable | $10.53M | $8.65M | $7.11M | $5.35M | $3.93M | $2.84M |
| Gross profit | Unavailable | Unavailable | Unavailable | Unavailable | $69.05M | $58.18M | $46.87M | $36.64M | $24.36M | $14.40M |
| Operating income | -$5.10M | -$5.72M | -$4.57M | -$265.00K | $1.98M | -$4.63M | -$17.20M | -$36.41M | -$25.14M | -$16.58M |
| Net income | -$4.49M | -$5.23M | -$5.60M | -$3.60M | $3.73M | $519.00K | -$18.15M | -$33.79M | -$23.27M | $87.07M |
| Research & development | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Weighted-average diluted shares | shares 24.85M | shares 23.34M | shares 21.50M | shares 20.72M | shares 19.83M | shares 19.30M | shares 18.16M | Unavailable | Unavailable | Unavailable |
| Pretax income | -$5.09M | -$5.22M | -$5.54M | -$3.03M | $1.72M | $699.00K | -$17.85M | -$36.06M | -$24.63M | -$16.93M |
| Income tax expense | $192.00K | -$34.00K | $60.00K | $202.00K | -$2.01M | $180.00K | $45.00K | -$1.94M | -$925.00K | -$6.14M |
| Diluted EPS | $-0.18 | $-0.22 | $-0.27 | $-0.19 | $0.19 | $0.03 | $-1.00 | Unavailable | Unavailable | Unavailable |
| Selling, general & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| General & administrative | $9.39M | $7.76M | $6.20M | $7.18M | $6.12M | $5.87M | $5.78M | $5.91M | $5.52M | $6.02M |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $13.54M | $5.86M | $7.77M | $11.56M | $10.27M | $12.60M | $11.49M | $29.96M | $32.78M | $54.03M |
| Total assets | $154.65M | $141.22M | $130.27M | $135.18M | $133.68M | $110.02M | $106.17M | $107.15M | $96.98M | $107.20M |
| Current assets | $22.50M | $15.74M | $16.08M | $17.17M | $14.98M | $16.38M | $16.25M | $34.49M | $36.92M | $55.88M |
| Total liabilities | $52.52M | $47.20M | $43.49M | $49.32M | $43.46M | $35.78M | $37.26M | $25.69M | $20.83M | Unavailable |
| Current liabilities | $37.96M | $41.83M | $31.43M | $27.37M | $29.81M | $21.32M | $18.62M | $13.02M | $7.66M | $9.11M |
| Total equity incl. NCI | $102.13M | $94.01M | $86.78M | $85.86M | $87.59M | $74.24M | $68.91M | $81.46M | $76.15M | $97.54M |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Accounts receivable | $5.44M | $5.56M | $4.11M | $2.96M | $2.73M | $2.02M | $2.31M | $1.33M | $1.06M | $554.00K |
| Goodwill | $33.98M | $31.94M | $31.94M | $31.94M | $28.87M | $17.29M | $17.29M | $10.61M | $10.61M | $10.61M |
| Long-term debt | $5.45M | $0 | $5.80M | $14.96M | $6.11M | $6.25M | $18.43M | $12.50M | Unavailable | Unavailable |
| Accounts payable | Unavailable | Unavailable | Unavailable | $7.38M | $9.08M | $4.83M | $6.62M | $5.30M | $2.28M | $2.05M |
Cash flow
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $5.67M | $6.92M | $5.87M | $1.68M | $20.87M | $11.65M | -$2.57M | -$21.38M | -$20.79M | -$15.38M |
| Capital expenditures | $6.05M | $4.98M | $5.27M | $8.42M | Unavailable | Unavailable | $18.70M | $18.86M | $12.51M | $6.59M |
| Investing cash flow | -$10.05M | -$15.00M | -$5.28M | -$9.26M | -$23.86M | -$176.00K | -$20.28M | -$18.86M | -$13.01M | $145.21M |
| Financing cash flow | $12.05M | $6.17M | -$4.38M | $8.88M | $655.00K | -$10.36M | $4.38M | $37.43M | $12.55M | -$77.07M |
| Net change in cash | $7.68M | -$1.91M | -$3.80M | $1.29M | -$2.34M | $1.11M | -$18.47M | -$2.81M | -$21.25M | $52.76M |
| Stock-based compensation | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | $1.83M | $674.00K |
| Common dividends paid | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Common share repurchases | Unavailable | Unavailable | $169.00K | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | $76.17M |
| Depreciation & amortization | $8.05M | $8.58M | $7.83M | $7.62M | $13.14M | $12.04M | $9.60M | $6.99M | $4.90M | $3.68M |
Derived
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | -$377.00K | $1.94M | $596.00K | -$6.74M | Unavailable | Unavailable | Unavailable | -$40.24M | -$33.30M | -$21.98M |
| Gross margin | 1914.6% | 2650.4% | 2547.9% | 4445.0% | 86.8% | 87.1% | 86.8% | 87.3% | 86.1% | 83.5% |
| Operating margin | -113.4% | -197.1% | -169.1% | -16.6% | 2.5% | -6.9% | -31.9% | -86.7% | -88.9% | -96.1% |
| FCF margin | -8.4% | 66.9% | 22.1% | -421.1% | Unavailable | Unavailable | Unavailable | -95.8% | -117.7% | -127.4% |
| SBC / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | 3.9% |
| Current ratio | 0.59x | 0.38x | 0.51x | 0.63x | 0.50x | 0.77x | 0.87x | 2.65x | 4.82x | 6.14x |
| Revenue YoY growth | 55.2% | 7.4% | 68.8% | -98.0% | 19.1% | 23.8% | 28.5% | 48.5% | 64.0% | Unavailable |
| Net margin | -99.9% | -180.4% | -207.2% | -224.7% | 4.7% | 0.8% | -33.6% | -80.5% | -82.3% | Unavailable |
| R&D / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | 134.5% | 171.8% | 195.3% | 526.1% | Unavailable | Unavailable | Unavailable | 44.9% | 44.2% | 38.2% |
| Long-term debt / equity | 0.05x | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | Unavailable | Unavailable | Unavailable | Unavailable | -116.9% | 25.8% | Unavailable | Unavailable | Unavailable | Unavailable |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open GAIA in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-08-10View SEC filing
10-Q · Filed 2026-05-04View SEC filing
10-K · Filed 2026-03-06View SEC filing
10-Q · Filed 2025-11-04View SEC filing
10-Q · Filed 2025-08-11View SEC filing
10-Q · Filed 2025-05-12View SEC filing
Reconciliation checks needing review
5 periods on this page do not reconcile under this site’s normalization. Read that as a limitation here before an observation about the company: the figures are the filer’s own, the filings linked above are authoritative, and a difference usually means the concepts this site selected do not match how this filer presents its statements. Nothing is adjusted to make a check pass.
gross profit bridgeinconsistent2024-12-31
Withheld: cost revenue, gross profit could not be reconciled with the rest of this filer’s statement.
gross profit bridgeinconsistent2023-12-31
Withheld: cost revenue, gross profit could not be reconciled with the rest of this filer’s statement.
gross profit bridgeinconsistent2022-12-31
Withheld: cost revenue, gross profit could not be reconciled with the rest of this filer’s statement.
balance equationreview2021-12-31
Difference 2625000 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.