vs
Side-by-side financial comparison of GAIA, INC (GAIA) and i-80 Gold Corp. (IAUX). Click either name above to swap in a different company.
GAIA, INC is the larger business by last-quarter revenue ($25.5M vs $21.3M, roughly 1.2× i-80 Gold Corp.). GAIA, INC runs the higher net margin — -0.3% vs -401.9%, a 401.6% gap on every dollar of revenue. GAIA, INC produced more free cash flow last quarter ($76.0K vs $-39.2M).
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.
i-80 Gold Corp is a mineral exploration and development firm focused on gold and silver asset operations in Nevada, US. It advances high-potential mining projects, using responsible extraction practices to deliver precious metals to global industrial and investment markets.
GAIA vs IAUX — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $25.5M | $21.3M |
| Net Profit | $-75.0K | $-85.6M |
| Gross Margin | 87.6% | 22.0% |
| Operating Margin | -2.6% | -291.6% |
| Net Margin | -0.3% | -401.9% |
| Revenue YoY | 5.8% | — |
| Net Profit YoY | 91.7% | — |
| EPS (diluted) | $-0.02 | $-0.10 |
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 | $25.5M | $21.3M | ||
| Q3 25 | $25.0M | $32.0M | ||
| Q2 25 | $24.6M | $27.8M | ||
| Q1 25 | $23.8M | $14.0M | ||
| Q4 24 | $24.1M | — | ||
| Q3 24 | $22.0M | $11.5M | ||
| Q2 24 | $21.9M | $7.2M | ||
| Q1 24 | $21.3M | — |
| Q4 25 | $-75.0K | $-85.6M | ||
| Q3 25 | $-1.2M | $-41.9M | ||
| Q2 25 | $-2.0M | $-30.2M | ||
| Q1 25 | $-1.2M | $-41.2M | ||
| Q4 24 | $-907.0K | — | ||
| Q3 24 | $-1.2M | $-43.1M | ||
| Q2 24 | $-2.2M | $-41.0M | ||
| Q1 24 | $-971.0K | — |
| Q4 25 | 87.6% | 22.0% | ||
| Q3 25 | 86.4% | 9.7% | ||
| Q2 25 | 86.7% | 2.9% | ||
| Q1 25 | 87.7% | 20.7% | ||
| Q4 24 | 88.2% | — | ||
| Q3 24 | 86.1% | -42.7% | ||
| Q2 24 | 84.5% | -171.4% | ||
| Q1 24 | 85.3% | — |
| Q4 25 | -2.6% | -291.6% | ||
| Q3 25 | -5.0% | -86.7% | ||
| Q2 25 | -8.9% | -67.4% | ||
| Q1 25 | -4.3% | -112.3% | ||
| Q4 24 | -7.1% | — | ||
| Q3 24 | -5.3% | -210.0% | ||
| Q2 24 | -9.1% | -435.2% | ||
| Q1 24 | -4.0% | — |
| Q4 25 | -0.3% | -401.9% | ||
| Q3 25 | -4.6% | -130.8% | ||
| Q2 25 | -8.3% | -108.5% | ||
| Q1 25 | -5.1% | -293.3% | ||
| Q4 24 | -3.8% | — | ||
| Q3 24 | -5.4% | -374.5% | ||
| Q2 24 | -9.9% | -570.8% | ||
| Q1 24 | -4.6% | — |
| Q4 25 | $-0.02 | $-0.10 | ||
| Q3 25 | $-0.05 | $-0.05 | ||
| Q2 25 | $-0.07 | $-0.05 | ||
| Q1 25 | $-0.04 | $-0.10 | ||
| Q4 24 | $-0.03 | — | ||
| Q3 24 | $-0.05 | $-0.11 | ||
| Q2 24 | $-0.09 | $-0.11 | ||
| Q1 24 | $-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 | $13.5M | $63.2M |
| Total DebtLower is stronger | — | $174.7M |
| Stockholders' EquityBook value | $87.9M | $346.8M |
| Total Assets | $154.6M | $703.4M |
| Debt / EquityLower = less leverage | — | 0.50× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $13.5M | $63.2M | ||
| Q3 25 | $14.2M | $102.9M | ||
| Q2 25 | $13.9M | $133.7M | ||
| Q1 25 | $13.1M | $13.5M | ||
| Q4 24 | $5.9M | — | ||
| Q3 24 | $4.4M | $21.8M | ||
| Q2 24 | $5.5M | $47.8M | ||
| Q1 24 | $8.6M | — |
| Q4 25 | — | $174.7M | ||
| Q3 25 | — | $175.9M | ||
| Q2 25 | — | $175.8M | ||
| Q1 25 | — | $197.5M | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $87.9M | $346.8M | ||
| Q3 25 | $86.3M | $423.0M | ||
| Q2 25 | $85.7M | $463.5M | ||
| Q1 25 | $87.0M | $318.0M | ||
| Q4 24 | $80.7M | — | ||
| Q3 24 | $81.2M | $346.9M | ||
| Q2 24 | $82.1M | $377.2M | ||
| Q1 24 | $84.8M | — |
| Q4 25 | $154.6M | $703.4M | ||
| Q3 25 | $151.1M | $756.2M | ||
| Q2 25 | $147.0M | $782.9M | ||
| Q1 25 | $148.5M | $659.0M | ||
| Q4 24 | $141.2M | — | ||
| Q3 24 | $139.6M | — | ||
| Q2 24 | $142.1M | — | ||
| Q1 24 | $133.8M | — |
| Q4 25 | — | 0.50× | ||
| Q3 25 | — | 0.42× | ||
| Q2 25 | — | 0.38× | ||
| Q1 25 | — | 0.62× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $1.8M | $-34.3M |
| Free Cash FlowOCF − Capex | $76.0K | $-39.2M |
| FCF MarginFCF / Revenue | 0.3% | -184.3% |
| Capex IntensityCapex / Revenue | 6.6% | 23.1% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-377.0K | $-93.2M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $1.8M | $-34.3M | ||
| Q3 25 | $326.0K | $-15.2M | ||
| Q2 25 | $2.3M | $-11.3M | ||
| Q1 25 | $1.3M | $-22.7M | ||
| Q4 24 | $2.7M | — | ||
| Q3 24 | $409.0K | $-23.5M | ||
| Q2 24 | $-2.1M | $-24.6M | ||
| Q1 24 | $5.9M | — |
| Q4 25 | $76.0K | $-39.2M | ||
| Q3 25 | $-1.6M | $-18.5M | ||
| Q2 25 | $880.0K | $-12.4M | ||
| Q1 25 | $268.0K | $-23.1M | ||
| Q4 24 | $1.6M | — | ||
| Q3 24 | $-952.0K | $-23.8M | ||
| Q2 24 | $-3.5M | $-25.1M | ||
| Q1 24 | $4.9M | — |
| Q4 25 | 0.3% | -184.3% | ||
| Q3 25 | -6.4% | -57.8% | ||
| Q2 25 | 3.6% | -44.7% | ||
| Q1 25 | 1.1% | -164.1% | ||
| Q4 24 | 6.5% | — | ||
| Q3 24 | -4.3% | -206.7% | ||
| Q2 24 | -16.1% | -349.1% | ||
| Q1 24 | 22.8% | — |
| Q4 25 | 6.6% | 23.1% | ||
| Q3 25 | 7.7% | 10.2% | ||
| Q2 25 | 5.7% | 3.9% | ||
| Q1 25 | 4.3% | 2.5% | ||
| Q4 24 | 4.6% | — | ||
| Q3 24 | 6.2% | 2.5% | ||
| Q2 24 | 6.6% | 7.3% | ||
| Q1 24 | 5.0% | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
GAIA
| US | $16.7M | 65% |
| Non Us | $8.8M | 35% |
IAUX
| Granite Creek Mining Company | $20.3M | 95% |
| Ruby Hill Mining Company LLC | $991.0K | 5% |
| Lone Tree Minning Company | $3.0K | 0% |
