Gaia, Inc.
Description
Gaia, Inc. operates a digital video subscription service and online community for underserved member base in the United States, Canada, Australia, and internationally. The company has a digital content library with various titles in Spanish, German, and French languages available to its subscribers on internet connected devices. Its network includes Yoga channel, which provides access to streaming yoga, Eastern arts, and other movement based classes; Transformation channel that offers content in the areas of spiritual growth, personal development, and expanded consciousness; Alternative Healing channel, which features content focused on food and nutrition, holistic healing, alternative and integrative medicines, and longevity; and Seeking Truth channel that provides access to interviews and presentations in the ancient wisdom and metaphysics genre. The company was formerly known as Gaiam, Inc. and changed its name to Gaia, Inc. in July 2016. Gaia, Inc. was incorporated in 1988 and is headquartered in Louisville, Colorado.
About
CEO
Mr. James Colquhoun
Employees
109
Instrument type
Common Stock
Sector
Communication Services
Industry
Entertainment
MIC code
XNMS
Address
833 West South Boulder Road, Louisville, CO 80027, United States
×
![Enlarged Chart]()
Oscillators
No data available
Summary
No data available
Moving Averages
No data available
Earnings
| Date | Estimate EPS | Actual EPS | Difference | % Surprise |
|---|---|---|---|---|
| Nov 3, 2025 | — | — | — | — |
| Aug 4, 2025 | — | — | — | — |
| May 5, 2025 | — | — | — | — |
| Mar 25, 2025 | -0.05 | — | — | — |
Earnings estimate
|
Next Quarter
(Mar 2025)
|
Next Year
(Dec 2025)
|
|||
|---|---|---|---|---|
| Number of analysts | — | 2 | — | 2 |
| Average estimate | — | -0.01 | — | -0.04 |
| Low estimate | — | -0.03 | — | -0.16 |
| High estimate | — | 0.02 | — | 0.09 |
| Last year EPS | — | — | — | -0.24 |
[stock_revenue_estimate]
Growth estimates
Current qtr
—
Next qtr. (Mar 2025)
—
Current year
—
Next year (Dec 2025)
85.110%
Next 5 years (per annum)
—
Past 5 years (per annum)
—
Income statement
| 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|
| Fiscal date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
| Total reported revenue | 80.42M | 82.04M | 79.57M | 66.83M | 53.98M |
| Cost of revenue | 11.63M | 10.92M | 10.53M | 8.65M | 7.11M |
| Gross profit | 68.79M | 71.12M | 69.05M | 58.18M | 46.87M |
| Operating expense | |||||
| Research & development | — | — | — | — | — |
| Selling general and admin | 73.36M | 71.34M | 66.70M | 62.80M | 64.07M |
| Other operating expenses | — | — | — | — | — |
| Operating income | -4.57M | -216,000 | 2.35M | -4.63M | -17.20M |
| Non operating interest income | |||||
| Income | — | — | — | — | — |
| Expense | 467,000 | 257,000 | 265,000 | — | — |
| Other income expense | -501,000 | -2.56M | -360,000 | — | — |
| Pretax income | -5.54M | -3.03M | 1.72M | 699,000 | -17.85M |
| Tax provision | 60,000 | 202,000 | -2.01M | 180,000 | 45,000 |
| Net income | -5.60M | -3.60M | 3.73M | 519,000 | -18.15M |
| Basic EPS | -0.27 | -0.15 | 0.19 | 0.03 | -1.00 |
| Diluted EPS | -0.27 | -0.15 | 0.19 | 0.03 | -1.00 |
| Basic average shares | 21.50M | 20.72M | 19.31M | 18.92M | 18.16M |
| Diluted average shares | 21.50M | 20.72M | 19.31M | 18.92M | 18.16M |
| EBITDA | 11.97M | 15.21M | 15.49M | 7.41M | -7.61M |
| Net income from continuing op. | -5.60M | -3.24M | 3.73M | 519,000 | -17.89M |
| Minority interests | -207,000 | -296,000 | — | — | — |
| Preferred stock dividends | — | — | — | — | — |
Balance sheet
| 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|
| Fiscal date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
| Total assets | 130.27M | 135.18M | 133.68M | 110.02M | 106.17M |
| Current assets | |||||
| Cash | — | 11.56M | 10.27M | 12.61M | 11.49M |
| Cash equivalents | — | — | — | — | — |
| Cash and cash equivalents | 7.77M | 11.56M | 10.27M | 12.61M | 11.49M |
| Other short term investments | — | — | — | — | — |
| Accounts receivable | 4.11M | 2.96M | 2.73M | 2.02M | 2.31M |
| Other receivables | 2.19M | 148,000 | — | — | — |
| Inventory | — | — | — | — | — |
| Prepaid assets | — | — | 1.99M | 1.75M | 2.44M |
| Restricted cash | — | — | — | — | — |
| Assets held for sale | — | — | — | — | — |
| Hedging assets | — | — | — | — | — |
| Other current assets | 2.02M | 2.51M | 1.99M | 1.75M | 2.44M |
| Non current assets | |||||
| Properties | 6.29M | 7.09M | 7.87M | 8.62M | 571,000 |
| Land and improvements | 2.60M | 2.60M | — | — | 4.83M |
| Machinery furniture equipment | 6.15M | 1.99M | 2.06M | 1.83M | 2.28M |
| Construction in progress | — | — | — | — | — |
| Leases | — | — | — | — | — |
| Accumulated depreciation | -12.77M | -10.31M | -760,665 | — | -23.59M |
| Goodwill | 115.87M | 117.14M | 109.82M | 72.55M | 70.02M |
| Investment properties | — | 2.00M | 2.16M | 2.52M | 2.30M |
| Financial assets | — | — | — | — | — |
| Intangible assets | 51.99M | 53.25M | 52.08M | 37.98M | 35.44M |
| Investments and advances | 6.37M | 6.88M | 10.00M | 10.00M | 10.00M |
| Other non current assets | 1.47M | 4.56M | 16.41M | 15.41M | 22.62M |
| Total liabilities | 43.49M | 49.32M | 43.46M | 35.78M | 37.26M |
| Current liabilities | |||||
| Accounts payable | 12.04M | 7.38M | 9.08M | 4.83M | 6.62M |
| Accrued expenses | 1.03M | 1.92M | 2.15M | 1.50M | 1.81M |
| Short term debt | 935,000 | 894,000 | 860,000 | 829,000 | — |
| Deferred revenue | 15.86M | 14.12M | 15.71M | 12.38M | 8.03M |
| Tax payable | — | — | — | — | — |
| Pensions | 1.01M | 1.05M | 2.01M | 1.78M | 2.17M |
| Other current liabilities | 560,000 | 2.00M | — | 138,000 | — |
| Non current liabilities | |||||
| Long term debt | 11.51M | 21.45M | 13.34M | 14.20M | 18.43M |
| Provision for risks and charges | — | — | — | — | — |
| Deferred liabilities | 551,000 | 499,000 | 309,000 | 257,000 | 206,000 |
| Derivative product liabilities | — | — | — | — | — |
| Other non current liabilities | — | — | — | — | — |
| Shareholders equity | |||||
| Common stock | 3,000 | 2,000 | 2,000 | 2,000 | 2,000 |
| Retained earnings | -85.20M | -79.39M | -72.10M | -75.83M | -76.35M |
| Other shareholders equity | — | — | — | — | — |
| Total shareholders equity | 86.78M | 85.86M | 90.22M | 74.24M | 68.91M |
| Additional paid in capital | 170.70M | 164.18M | 162.32M | 150.07M | 145.27M |
| Treasury stock | — | — | — | — | — |
| Minority interest | 1.28M | 1.07M | — | — | — |
Cash flow statement
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||||||||||||
| Net Income | -5.60M | -3.24M | 3.73M | 519,000 | -17.89M | -34.11M | -23.70M | -10.78M | -9.02M | -9.85M | -20.10M | -19.23M | -25.27M | 5.07M | -217,000 | -47.59M | 8.52M | 5.64M | 1.34M | -4.64M | -972,000 | 5.45M | 4.06M | 2.65M | 1.72M | 900,000 |
| Depreciation | 17.04M | 15.94M | 13.15M | 12.04M | 9.60M | 6.99M | 4.90M | 3.68M | 3.27M | 3.17M | 3.96M | 4.05M | 4.93M | 7.64M | 7.68M | 8.64M | 12.29M | 7.81M | 4.70M | 4.90M | 4.24M | 2.31M | 2.86M | 1.66M | 1.06M | 300,000 |
| Deferred Taxes | 60,000 | 202,000 | -2.01M | 180,000 | — | — | — | — | — | 28,000 | 23.86M | -6.12M | -11.44M | 1.86M | -400,000 | -15.36M | -701,000 | 3.21M | 472,000 | -564,000 | 95,000 | 162,088 | 32,160 | 384,968 | -53,718 | — |
| Stock-Based Compensation | 1.06M | 1.82M | 1.71M | 2.34M | 1.81M | 1.65M | 1.83M | 674,000 | 339,000 | 280,000 | 809,000 | 913,000 | 1.54M | 1.61M | 1.88M | 1.51M | — | — | — | — | — | — | — | — | — | — |
| Other Non-Cash Items | -7.55M | -8.77M | — | — | — | — | — | — | — | — | — | — | — | — | — | 81.53M | 1.16M | -57,000 | — | — | — | — | — | — | — | -100,000 |
| Accounts Receivable | -3.20M | -227,000 | -682,000 | 130,000 | -976,000 | -279,000 | -501,000 | -161,000 | -236,000 | -98,000 | -2.07M | -3.63M | 2.79M | -4.15M | -5.67M | -8.67M | -3.33M | 3.32M | -11.07M | 2.62M | 5.92M | -5.57M | -8.36M | -4.13M | -2.12M | -1.90M |
| Accounts Payable | 4.66M | -1.70M | — | — | — | — | — | — | -2.46M | 5.54M | -4.41M | 1.46M | 5.24M | -3.87M | 6.76M | -856,000 | — | — | — | — | — | — | — | — | — | — |
| Other Assets & Liabilities | 1.74M | -723,000 | 774,000 | 4.35M | 2.00M | 1.71M | 882,000 | 980,000 | 831,000 | -1.77M | -1.28M | -1.69M | -3.85M | -9.29M | 12.39M | -17.39M | -5.15M | -11.45M | -1.36M | -172,000 | -3.43M | -3.72M | -5.75M | -2.38M | -3.22M | -1.00M |
| Operating Cash Flow | 8.21M | 3.31M | 16.67M | 19.56M | -5.47M | -24.04M | -16.58M | -5.61M | -7.28M | -2.71M | 771,000 | -24.24M | -26.07M | -1.13M | 22.43M | 1.81M | 12.79M | 8.48M | -5.91M | 2.15M | 5.85M | -1.36M | -7.16M | -1.81M | -2.61M | -1.80M |
| Investing Activities | ||||||||||||||||||||||||||
| Capital Expenditures | -5.27M | -8.42M | -17.34M | -13.33M | — | — | — | — | — | — | — | — | -5.83M | -8.70M | -7.54M | -28.59M | -9.54M | -2.74M | -1.59M | -1.65M | -5.13M | -910,064 | -1.23M | -8.74M | -2.21M | -1.80M |
| Net Intangibles | — | — | — | -13.33M | -18.70M | — | -500,000 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Net Acquisitions | -8,000 | -847,000 | -6.52M | — | -1.58M | — | — | 162.13M | — | — | 41.17M | -146,000 | -8.40M | — | -1.50M | -13.89M | -17.12M | -7.00M | -38.80M | — | -3.73M | -672,684 | -4.46M | -305,773 | -2.74M | — |
| Purchase of Investments | — | — | — | — | — | — | — | -10.00M | — | — | — | — | — | — | — | -1.38M | — | — | — | — | — | -9.87M | — | — | — | — |
| Sale of Investments | — | — | — | — | — | — | — | — | — | 2.65M | 25.10M | — | — | — | — | — | 3.87M | — | — | 26,000 | — | — | — | — | 2.55M | 500,000 |
| Investing Cash Flow | -5.28M | -9.26M | -23.86M | -13.33M | -1.58M | — | — | 152.13M | — | 2.65M | 68.36M | -976,000 | -10.79M | -8.70M | -9.04M | -45.24M | -22.79M | -9.74M | -40.39M | -1.62M | -8.97M | -11.45M | -5.69M | 2.92M | -2.59M | -1.10M |
| Financing Activities | ||||||||||||||||||||||||||
| Long-Term Debt Issuance | — | — | — | 10.39M | 16.59M | 12.50M | 12.50M | 3.00M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Long-Term Debt Payments | -38.07M | -7.67M | -160,000 | -21.00M | -12.50M | -12.50M | — | -3.00M | — | — | — | -18.70M | -5.37M | — | — | -1.30M | — | — | — | — | — | — | — | — | — | — |
| Other Financing Charges | — | — | — | — | — | — | — | -1.94M | -486,000 | -150,000 | — | — | — | — | -194,000 | — | — | — | — | — | — | — | — | — | — | — |
| Financing Cash Flow | -4.38M | 8.88M | 655,000 | -10.36M | 4.38M | 37.43M | 12.55M | -77.07M | -326,000 | 1.51M | 777,000 | -3.06M | -8.63M | -5.93M | -2.93M | 28.69M | -29.43M | 97.02M | 38.71M | 427,000 | 130,000 | 178,041 | 31.58M | 15,872 | 9.02M | 600,000 |
| Other Cash Details | ||||||||||||||||||||||||||
| End Cash Position | 7.77M | 11.56M | 10.27M | 12.61M | 11.49M | 29.96M | 32.78M | 54.03M | 1.27M | 3.82M | 32.23M | 9.86M | 14.55M | 28.77M | 48.33M | 31.97M | 66.26M | 104.88M | 15.03M | 10.44M | 8.38M | 11.42M | 22.24M | 8.58M | 3.88M | 1.40M |
| Income Tax Paid | — | 12,000 | 129,000 | 129,000 | 9,000 | 10,000 | 69,000 | 2.43M | 1.32M | 1.11M | 577,000 | 673,000 | 535,000 | 414,000 | 985,000 | 3.01M | — | — | — | — | — | — | — | — | — | — |
| Interest Paid | 481,000 | 301,000 | 1.14M | 732,000 | 690,000 | 59,000 | — | — | 4,000 | 14,000 | 442,000 | 468,000 | 195,000 | 1,000 | 57,000 | 41,000 | — | — | — | — | — | — | — | — | — | — |
| Free Cash Flow | 596,000 | -6.74M | 3.53M | -1.68M | -21.27M | -40.24M | -33.80M | -21.98M | 1.22M | 5.38M | -26.51M | 12.75M | 848,000 | -13.65M | 20.60M | -49.00M | 3.91M | -1.67M | 5.15M | 1.48M | 851,000 | -2.63M | -7.80M | -10.47M | -6.65M | -1.00M |
Error: Invalid format in Holders JSON file.
Article
Gaia Announces Closing of Underwritten Offering of $8.0 Million of Common Stock
BOULDER, Colo., Feb. 07, 2025 (GLOBE NEWSWIRE) -- Gaia, Inc. (NASDAQ: GAIA) (“Gaia” or the “Company”), a conscious media and community company, announced today the closing of its previously announced underwritten public offering of 1,600,000 shares of its Class A common stock at a price to the public of $5.00 per share.
Feb 7, 2025
Article
Gaia Announces Proposed Underwritten Offering of Common Stock
BOULDER, Colo., Feb. 05, 2025 (GLOBE NEWSWIRE) -- Gaia, Inc. (NASDAQ: GAIA) (“Gaia” or the “Company”), a conscious media and community company, announced today that it intends to offer and sell shares of its Class A common stock in an underwritten public offering.
Feb 5, 2025
Article
Gaia to Participate at The Microcap Conference 2025
BOULDER, CO / ACCESS Newswire / January 23, 2025 / Gaia, Inc. (NASDAQ:GAIA), a conscious media and community company, is pleased to announce its participation in The Microcap Conference 2025, the premier event for growth-focused companies and investors. The conference will take place January 28-30, 2025, at the Borgata Hotel Spa & Casino in Atlantic City, NJ.
Jan 23, 2025
