Gaia, Inc. (GAIA)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $m | 67 | 80 | 82 | 80 | 90 | 99 | 98 | 91 |
| Operating profit | $m | -5 | -7 | ||||||
| Net profit | $m | 1 | 4 | -4 | -6 | -5 | -4 | -6 | -10 |
| EPS reported | $ | -0.18 | -0.24 | ||||||
| Operating cashflow per share | $ | 0.23 | -0.07 | ||||||
| Capex per share | $ | 0.24 | 0.14 | ||||||
| FCF per share | $ | -0.02 | -0.22 | ||||||
| Free cash flow | $m | -0 | -5 | ||||||
| Net debt | $m | -8 | 0 | ||||||
| Book value equity | $m | 88 | 84 | ||||||
| Book value per share | $ | 3.52 | 3.38 | ||||||
| Number of shares | m | 24.99 | 24.96 | ||||||
| DPS (TTM paid) | $ | 0.00 | 0.00 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | - | - | ||||||
| P/B LTM | x | 1.03 | 1.08 | ||||||
| P/S LTM | x | 0.92 | 0.92 | ||||||
| P/FCF LTM | x | -240.66 | -16.77 | ||||||
| EV/EBITDA LTM | x | 6.88 | 14.27 | ||||||
| EV/Sales LTM | x | 0.93 | 0.46 | ||||||
| Earnings Yield LTM | % | -4.95% | -16.36% | ||||||
| FCF Yield | % | -0.42% | -5.96% | ||||||
| Quality | |||||||||
| ROE | % | -5.11% | -6.90% | ||||||
| ROIC | % | -4.34% | -5.78% | ||||||
| Operating margin | % | -5.16% | -6.66% | ||||||
| Gross margin | % | +87.07% | +84.42% | ||||||
| FCF/Sales | % | -0.38% | -5.51% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | - | - | ||||||
| Sales Growth YoY | % | +9.51% | +8.59% | ||||||
| Net Income Growth YoY | % | - | - | ||||||
| FCF Growth | % | - | - | ||||||
| Operating Profit Growth | % | - | - | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 0.00% | 0.00% | ||||||
| Dividend Growth | % | - | - | ||||||
| Payout Ratio | % | 0.00% | 0.00% | ||||||
| FCF/Debt | x | -0.03 | -0.38 | ||||||
| Net Debt/EBITDA | x | 0.09 | 1.41 | ||||||
| EBIT/Net interest | x | 0.00 | -218.00 | ||||||
| Net debt/market cap | % | +6.26% | +15.24% | ||||||
| Net debt/Equity | x | -0.09 | 0.00 | ||||||
| Gross debt/equity | x | 0.17 | 0.17 | ||||||
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
Gaia, Inc. operates a digital streaming subscription platform and an online community tailored for a niche global audience, including members in the United States, Canada, and Australia. Its extensive digital content library features approximately 10,000 titles, available to subscribers on various internet-connected devices and offered in Spanish, German, and French. The company structures its offerings into several channels: the Yoga channel provides instruction in yoga, Eastern arts, and movement-based classes; the Transformation channel explores spiritual growth, personal development, and consciousness; the Alternative Healing channel focuses on topics like nutrition, holistic remedies, integrative medicine, and longevity; and the Seeking Truth channel highlights leading speakers, authors, and experts from the alternative media world. Gaia, Inc. also manages the websites gaia.com and gaiamtv.com. The firm both produces its own content and supplements its catalog through long-term licensing agreements. Established in 1988, the company, formerly known as Gaiam, Inc., adopted its current name in July 2016 and is headquartered in Louisville, Colorado.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
No price history available.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
Gaia, Inc. operates a digital streaming subscription platform and an online community tailored for a niche global audience, including members in the United States, Canada, and Australia. Its extensive digital content library features approximately 10,000 titles, available to subscribers on various internet-connected devices and offered in Spanish, German, and French. The company structures its offerings into several channels: the Yoga channel provides instruction in yoga, Eastern arts, and movement-based classes; the Transformation channel explores spiritual growth, personal development, and consciousness; the Alternative Healing channel focuses on topics like nutrition, holistic remedies, integrative medicine, and longevity; and the Seeking Truth channel highlights leading speakers, authors, and experts from the alternative media world. Gaia, Inc. also manages the websites gaia.com and gaiamtv.com. The firm both produces its own content and supplements its catalog through long-term licensing agreements. Established in 1988, the company, formerly known as Gaiam, Inc., adopted its current name in July 2016 and is headquartered in Louisville, Colorado.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free