vs
Side-by-side financial comparison of GAIA, INC (GAIA) and INTERGROUP CORP (INTG). Click either name above to swap in a different company.
GAIA, INC is the larger business by last-quarter revenue ($25.5M vs $17.3M, roughly 1.5× INTERGROUP CORP). INTERGROUP CORP runs the higher net margin — 8.8% vs -0.3%, a 9.1% gap on every dollar of revenue. On growth, INTERGROUP CORP posted the faster year-over-year revenue change (19.8% vs 5.8%). GAIA, INC produced more free cash flow last quarter ($76.0K vs $-481.0K). Over the past eight quarters, GAIA, INC's revenue compounded faster (9.4% CAGR vs 7.8%).
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.
Intergroup Corp is a diversified holding firm operating two core segments: real estate and hotel operations. It owns, manages and leases commercial and residential properties across the U.S., and runs limited-service hotels for leisure and business travelers.
GAIA vs INTG — Head-to-Head
Income Statement — Q4 FY2025 vs Q2 FY2026
| Metric | | |
|---|---|---|
| Revenue | $25.5M | $17.3M |
| Net Profit | $-75.0K | $1.5M |
| Gross Margin | 87.6% | — |
| Operating Margin | -2.6% | 11.6% |
| Net Margin | -0.3% | 8.8% |
| Revenue YoY | 5.8% | 19.8% |
| Net Profit YoY | 91.7% | 155.6% |
| EPS (diluted) | $-0.02 | $0.71 |
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 | $17.3M | ||
| Q3 25 | $25.0M | $17.9M | ||
| Q2 25 | $24.6M | $16.2M | ||
| Q1 25 | $23.8M | $16.8M | ||
| Q4 24 | $24.1M | $14.4M | ||
| Q3 24 | $22.0M | $16.9M | ||
| Q2 24 | $21.9M | $13.4M | ||
| Q1 24 | $21.3M | $14.9M |
| Q4 25 | $-75.0K | $1.5M | ||
| Q3 25 | $-1.2M | $-535.0K | ||
| Q2 25 | $-2.0M | $-2.2M | ||
| Q1 25 | $-1.2M | $-578.0K | ||
| Q4 24 | $-907.0K | $-2.7M | ||
| Q3 24 | $-1.2M | $-398.0K | ||
| Q2 24 | $-2.2M | $-4.9M | ||
| Q1 24 | $-971.0K | $-3.2M |
| 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 | -2.6% | 11.6% | ||
| Q3 25 | -5.0% | 15.3% | ||
| Q2 25 | -8.9% | 8.1% | ||
| Q1 25 | -4.3% | 14.0% | ||
| Q4 24 | -7.1% | 5.9% | ||
| Q3 24 | -5.3% | 18.5% | ||
| Q2 24 | -9.1% | 3.7% | ||
| Q1 24 | -4.0% | 4.8% |
| Q4 25 | -0.3% | 8.8% | ||
| Q3 25 | -4.6% | -3.0% | ||
| Q2 25 | -8.3% | -13.9% | ||
| Q1 25 | -5.1% | -3.4% | ||
| Q4 24 | -3.8% | -18.9% | ||
| Q3 24 | -5.4% | -2.4% | ||
| Q2 24 | -9.9% | -36.7% | ||
| Q1 24 | -4.6% | -21.3% |
| Q4 25 | $-0.02 | $0.71 | ||
| Q3 25 | $-0.05 | $-0.25 | ||
| Q2 25 | $-0.07 | — | ||
| Q1 25 | $-0.04 | $-0.27 | ||
| Q4 24 | $-0.03 | $-1.26 | ||
| Q3 24 | $-0.05 | $-0.18 | ||
| Q2 24 | $-0.09 | — | ||
| Q1 24 | $-0.05 | $-1.44 |
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 | $7.5M |
| Total DebtLower is stronger | — | $233.2M |
| Stockholders' EquityBook value | $87.9M | $-85.2M |
| Total Assets | $154.6M | $101.1M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $13.5M | $7.5M | ||
| Q3 25 | $14.2M | $6.0M | ||
| Q2 25 | $13.9M | $6.1M | ||
| Q1 25 | $13.1M | $4.8M | ||
| Q4 24 | $5.9M | $15.4M | ||
| Q3 24 | $4.4M | $12.2M | ||
| Q2 24 | $5.5M | $11.6M | ||
| Q1 24 | $8.6M | $19.5M |
| Q4 25 | — | $233.2M | ||
| Q3 25 | — | $237.8M | ||
| Q2 25 | — | $240.5M | ||
| Q1 25 | — | $241.5M | ||
| Q4 24 | — | $227.2M | ||
| Q3 24 | — | $218.1M | ||
| Q2 24 | — | $225.7M | ||
| Q1 24 | — | $225.0M |
| Q4 25 | $87.9M | $-85.2M | ||
| Q3 25 | $86.3M | $-86.7M | ||
| Q2 25 | $85.7M | $-86.1M | ||
| Q1 25 | $87.0M | $-84.5M | ||
| Q4 24 | $80.7M | $-83.9M | ||
| Q3 24 | $81.2M | $-80.9M | ||
| Q2 24 | $82.1M | $-80.3M | ||
| Q1 24 | $84.8M | $-76.4M |
| Q4 25 | $154.6M | $101.1M | ||
| Q3 25 | $151.1M | $102.5M | ||
| Q2 25 | $147.0M | $104.1M | ||
| Q1 25 | $148.5M | $103.2M | ||
| Q4 24 | $141.2M | $110.6M | ||
| Q3 24 | $139.6M | $109.3M | ||
| Q2 24 | $142.1M | $107.8M | ||
| Q1 24 | $133.8M | $119.0M |
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 | $-23.0K |
| Free Cash FlowOCF − Capex | $76.0K | $-481.0K |
| FCF MarginFCF / Revenue | 0.3% | -2.8% |
| Capex IntensityCapex / Revenue | 6.6% | 2.6% |
| Cash ConversionOCF / Net Profit | — | -0.02× |
| TTM Free Cash FlowTrailing 4 quarters | $-377.0K | $739.0K |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $1.8M | $-23.0K | ||
| Q3 25 | $326.0K | $-296.0K | ||
| Q2 25 | $2.3M | $5.9M | ||
| Q1 25 | $1.3M | $-854.0K | ||
| Q4 24 | $2.7M | $-781.0K | ||
| Q3 24 | $409.0K | $3.4M | ||
| Q2 24 | $-2.1M | $6.8M | ||
| Q1 24 | $5.9M | $1.9M |
| Q4 25 | $76.0K | $-481.0K | ||
| Q3 25 | $-1.6M | $-1.3M | ||
| Q2 25 | $880.0K | $3.6M | ||
| Q1 25 | $268.0K | $-1.2M | ||
| Q4 24 | $1.6M | $-1.1M | ||
| Q3 24 | $-952.0K | $3.1M | ||
| Q2 24 | $-3.5M | $2.7M | ||
| Q1 24 | $4.9M | $1.1M |
| Q4 25 | 0.3% | -2.8% | ||
| Q3 25 | -6.4% | -7.1% | ||
| Q2 25 | 3.6% | 22.5% | ||
| Q1 25 | 1.1% | -6.8% | ||
| Q4 24 | 6.5% | -7.8% | ||
| Q3 24 | -4.3% | 18.3% | ||
| Q2 24 | -16.1% | 20.4% | ||
| Q1 24 | 22.8% | 7.6% |
| Q4 25 | 6.6% | 2.6% | ||
| Q3 25 | 7.7% | 5.4% | ||
| Q2 25 | 5.7% | 13.9% | ||
| Q1 25 | 4.3% | 1.8% | ||
| Q4 24 | 4.6% | 2.4% | ||
| Q3 24 | 6.2% | 1.6% | ||
| Q2 24 | 6.6% | 30.4% | ||
| Q1 24 | 5.0% | 4.9% |
| Q4 25 | — | -0.02× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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% |
INTG
| Hotel Operations | $12.7M | 73% |
| Real Estate Operation | $4.6M | 27% |
