vs
Side-by-side financial comparison of First Foundation Inc. (FFWM) and GAIA, INC (GAIA). Click either name above to swap in a different company.
First Foundation Inc. is the larger business by last-quarter revenue ($48.4M vs $25.5M, roughly 1.9× GAIA, INC). GAIA, INC runs the higher net margin — -0.3% vs -97.9%, a 97.6% gap on every dollar of revenue. On growth, First Foundation Inc. posted the faster year-over-year revenue change (421.7% vs 5.8%). GAIA, INC produced more free cash flow last quarter ($76.0K vs $-35.2M). Over the past eight quarters, GAIA, INC's revenue compounded faster (9.4% CAGR vs -2.7%).
John B. Lacson Colleges Foundation (Bacolod), Inc. is a private maritime college in Bacolod, Negros Occidental, Philippines.
Gaia, Inc. is a publicly traded (NASDAQ:GAIA) American media company founded in 1988 by Jirka Rysavy in Louisville, Colorado. It owns and operates Gaia TV, a subscription video on-demand service consisting of original and licensed alternative media documentaries, including those on wellness, spirituality and conspiracy theories.
FFWM vs GAIA — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $48.4M | $25.5M |
| Net Profit | $-8.0M | $-75.0K |
| Gross Margin | — | 87.6% |
| Operating Margin | -97.5% | -2.6% |
| Net Margin | -97.9% | -0.3% |
| Revenue YoY | 421.7% | 5.8% |
| Net Profit YoY | 43.0% | 91.7% |
| EPS (diluted) | $-0.09 | $-0.02 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $48.4M | $25.5M | ||
| Q3 25 | $63.6M | $25.0M | ||
| Q2 25 | $51.4M | $24.6M | ||
| Q1 25 | $71.4M | $23.8M | ||
| Q4 24 | $9.3M | $24.1M | ||
| Q3 24 | $9.2M | $22.0M | ||
| Q2 24 | $57.5M | $21.9M | ||
| Q1 24 | $51.1M | $21.3M |
| Q4 25 | $-8.0M | $-75.0K | ||
| Q3 25 | $-146.3M | $-1.2M | ||
| Q2 25 | $-7.7M | $-2.0M | ||
| Q1 25 | $6.9M | $-1.2M | ||
| Q4 24 | $-14.1M | $-907.0K | ||
| Q3 24 | $-82.2M | $-1.2M | ||
| Q2 24 | $3.1M | $-2.2M | ||
| Q1 24 | $793.0K | $-971.0K |
| Q4 25 | — | 87.6% | ||
| Q3 25 | — | 86.4% | ||
| Q2 25 | — | 86.7% | ||
| Q1 25 | — | 87.7% | ||
| Q4 24 | — | 88.2% | ||
| Q3 24 | — | 86.1% | ||
| Q2 24 | — | 84.5% | ||
| Q1 24 | — | 85.3% |
| Q4 25 | -97.5% | -2.6% | ||
| Q3 25 | -92.7% | -5.0% | ||
| Q2 25 | -21.1% | -8.9% | ||
| Q1 25 | 8.8% | -4.3% | ||
| Q4 24 | -247.7% | -7.1% | ||
| Q3 24 | -1276.7% | -5.3% | ||
| Q2 24 | 4.6% | -9.1% | ||
| Q1 24 | -0.2% | -4.0% |
| Q4 25 | -97.9% | -0.3% | ||
| Q3 25 | -230.1% | -4.6% | ||
| Q2 25 | -15.0% | -8.3% | ||
| Q1 25 | 9.7% | -5.1% | ||
| Q4 24 | -152.2% | -3.8% | ||
| Q3 24 | -896.9% | -5.4% | ||
| Q2 24 | 5.4% | -9.9% | ||
| Q1 24 | 1.6% | -4.6% |
| Q4 25 | $-0.09 | $-0.02 | ||
| Q3 25 | $-1.78 | $-0.05 | ||
| Q2 25 | $-0.09 | $-0.07 | ||
| Q1 25 | $0.08 | $-0.04 | ||
| Q4 24 | $-0.24 | $-0.03 | ||
| Q3 24 | $-1.23 | $-0.05 | ||
| Q2 24 | $0.05 | $-0.09 | ||
| Q1 24 | $0.01 | $-0.05 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $1.6B | $13.5M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $912.6M | $87.9M |
| Total Assets | $11.9B | $154.6M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $1.6B | $13.5M | ||
| Q3 25 | $1.7B | $14.2M | ||
| Q2 25 | $1.1B | $13.9M | ||
| Q1 25 | $1.0B | $13.1M | ||
| Q4 24 | $1.0B | $5.9M | ||
| Q3 24 | $1.1B | $4.4M | ||
| Q2 24 | $1.4B | $5.5M | ||
| Q1 24 | $1.6B | $8.6M |
| Q4 25 | $912.6M | $87.9M | ||
| Q3 25 | $917.9M | $86.3M | ||
| Q2 25 | $1.1B | $85.7M | ||
| Q1 25 | $1.1B | $87.0M | ||
| Q4 24 | $1.1B | $80.7M | ||
| Q3 24 | $1.1B | $81.2M | ||
| Q2 24 | $933.2M | $82.1M | ||
| Q1 24 | $928.7M | $84.8M |
| Q4 25 | $11.9B | $154.6M | ||
| Q3 25 | $11.9B | $151.1M | ||
| Q2 25 | $11.6B | $147.0M | ||
| Q1 25 | $12.6B | $148.5M | ||
| Q4 24 | $12.6B | $141.2M | ||
| Q3 24 | $13.4B | $139.6M | ||
| Q2 24 | $13.7B | $142.1M | ||
| Q1 24 | $13.6B | $133.8M |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $-31.9M | $1.8M |
| Free Cash FlowOCF − Capex | $-35.2M | $76.0K |
| FCF MarginFCF / Revenue | -72.8% | 0.3% |
| Capex IntensityCapex / Revenue | 6.9% | 6.6% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-45.9M | $-377.0K |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-31.9M | $1.8M | ||
| Q3 25 | $9.2M | $326.0K | ||
| Q2 25 | $-16.3M | $2.3M | ||
| Q1 25 | $-552.0K | $1.3M | ||
| Q4 24 | $-8.7M | $2.7M | ||
| Q3 24 | $14.2M | $409.0K | ||
| Q2 24 | $-9.1M | $-2.1M | ||
| Q1 24 | $7.2M | $5.9M |
| Q4 25 | $-35.2M | $76.0K | ||
| Q3 25 | $8.6M | $-1.6M | ||
| Q2 25 | $-16.7M | $880.0K | ||
| Q1 25 | $-2.5M | $268.0K | ||
| Q4 24 | $-11.4M | $1.6M | ||
| Q3 24 | $13.4M | $-952.0K | ||
| Q2 24 | $-9.4M | $-3.5M | ||
| Q1 24 | $5.9M | $4.9M |
| Q4 25 | -72.8% | 0.3% | ||
| Q3 25 | 13.5% | -6.4% | ||
| Q2 25 | -32.4% | 3.6% | ||
| Q1 25 | -3.5% | 1.1% | ||
| Q4 24 | -123.5% | 6.5% | ||
| Q3 24 | 146.2% | -4.3% | ||
| Q2 24 | -16.3% | -16.1% | ||
| Q1 24 | 11.6% | 22.8% |
| Q4 25 | 6.9% | 6.6% | ||
| Q3 25 | 1.0% | 7.7% | ||
| Q2 25 | 0.8% | 5.7% | ||
| Q1 25 | 2.8% | 4.3% | ||
| Q4 24 | 29.4% | 4.6% | ||
| Q3 24 | 9.0% | 6.2% | ||
| Q2 24 | 0.4% | 6.6% | ||
| Q1 24 | 2.5% | 5.0% |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | -0.08× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | -2.96× | — | ||
| Q1 24 | 9.09× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
FFWM
Segment breakdown not available.
GAIA
| US | $16.7M | 65% |
| Non Us | $8.8M | 35% |
