vs
Side-by-side financial comparison of GAIA, INC (GAIA) and John Marshall Bancorp, Inc. (JMSB). Click either name above to swap in a different company.
GAIA, INC is the larger business by last-quarter revenue ($25.5M vs $16.8M, roughly 1.5× John Marshall Bancorp, Inc.). John Marshall Bancorp, Inc. runs the higher net margin — 36.3% vs -0.3%, a 36.6% gap on every dollar of revenue. Over the past eight quarters, John Marshall Bancorp, Inc.'s revenue compounded faster (15.3% CAGR vs 9.4%).
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.
John Marshall Bancorp, Inc. is a U.S.-based bank holding company that operates through its wholly owned subsidiary John Marshall Bank. It provides a full suite of commercial and consumer banking products including deposit accounts, commercial loans, residential mortgages, and personal financial services, primarily serving retail customers and small-to-mid-sized businesses across the U.S. Mid-Atlantic region.
GAIA vs JMSB — Head-to-Head
Income Statement — Q4 FY2025 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $25.5M | $16.8M |
| Net Profit | $-75.0K | $6.1M |
| Gross Margin | 87.6% | — |
| Operating Margin | -2.6% | — |
| Net Margin | -0.3% | 36.3% |
| Revenue YoY | 5.8% | — |
| Net Profit YoY | 91.7% | 26.8% |
| EPS (diluted) | $-0.02 | $0.43 |
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.
| Q1 26 | — | $16.8M | ||
| Q4 25 | $25.5M | $16.4M | ||
| Q3 25 | $25.0M | $16.3M | ||
| Q2 25 | $24.6M | $15.4M | ||
| Q1 25 | $23.8M | $14.6M | ||
| Q4 24 | $24.1M | $14.3M | ||
| Q3 24 | $22.0M | $13.8M | ||
| Q2 24 | $21.9M | $12.6M |
| Q1 26 | — | $6.1M | ||
| Q4 25 | $-75.0K | $5.9M | ||
| Q3 25 | $-1.2M | $5.4M | ||
| Q2 25 | $-2.0M | $5.1M | ||
| Q1 25 | $-1.2M | $4.8M | ||
| Q4 24 | $-907.0K | $4.8M | ||
| Q3 24 | $-1.2M | $4.2M | ||
| Q2 24 | $-2.2M | $3.9M |
| Q1 26 | — | — | ||
| 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 26 | — | — | ||
| Q4 25 | -2.6% | 47.4% | ||
| Q3 25 | -5.0% | 42.2% | ||
| Q2 25 | -8.9% | 42.7% | ||
| Q1 25 | -4.3% | 42.4% | ||
| Q4 24 | -7.1% | 42.5% | ||
| Q3 24 | -5.3% | 38.8% | ||
| Q2 24 | -9.1% | 39.7% |
| Q1 26 | — | 36.3% | ||
| Q4 25 | -0.3% | 36.2% | ||
| Q3 25 | -4.6% | 33.2% | ||
| Q2 25 | -8.3% | 33.1% | ||
| Q1 25 | -5.1% | 32.9% | ||
| Q4 24 | -3.8% | 33.3% | ||
| Q3 24 | -5.4% | 30.7% | ||
| Q2 24 | -9.9% | 30.9% |
| Q1 26 | — | $0.43 | ||
| Q4 25 | $-0.02 | $0.41 | ||
| Q3 25 | $-0.05 | $0.38 | ||
| Q2 25 | $-0.07 | $0.36 | ||
| Q1 25 | $-0.04 | $0.34 | ||
| Q4 24 | $-0.03 | $0.33 | ||
| Q3 24 | $-0.05 | $0.30 | ||
| Q2 24 | $-0.09 | $0.27 |
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 | $150.2M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $87.9M | $268.1M |
| Total Assets | $154.6M | $2.4B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | $150.2M | ||
| Q4 25 | $13.5M | $130.0M | ||
| Q3 25 | $14.2M | $163.6M | ||
| Q2 25 | $13.9M | $116.9M | ||
| Q1 25 | $13.1M | $169.1M | ||
| Q4 24 | $5.9M | $122.5M | ||
| Q3 24 | $4.4M | $177.2M | ||
| Q2 24 | $5.5M | $182.6M |
| Q1 26 | — | — | ||
| Q4 25 | — | $80.9M | ||
| Q3 25 | — | $80.9M | ||
| Q2 25 | — | $80.8M | ||
| Q1 25 | — | $80.8M | ||
| Q4 24 | — | $80.8M | ||
| Q3 24 | — | $80.8M | ||
| Q2 24 | — | $24.7M |
| Q1 26 | — | $268.1M | ||
| Q4 25 | $87.9M | $265.6M | ||
| Q3 25 | $86.3M | $259.7M | ||
| Q2 25 | $85.7M | $253.7M | ||
| Q1 25 | $87.0M | $253.0M | ||
| Q4 24 | $80.7M | $246.6M | ||
| Q3 24 | $81.2M | $243.1M | ||
| Q2 24 | $82.1M | $235.3M |
| Q1 26 | — | $2.4B | ||
| Q4 25 | $154.6M | $2.3B | ||
| Q3 25 | $151.1M | $2.3B | ||
| Q2 25 | $147.0M | $2.3B | ||
| Q1 25 | $148.5M | $2.3B | ||
| Q4 24 | $141.2M | $2.2B | ||
| Q3 24 | $139.6M | $2.3B | ||
| Q2 24 | $142.1M | $2.3B |
| Q1 26 | — | — | ||
| Q4 25 | — | 0.30× | ||
| Q3 25 | — | 0.31× | ||
| Q2 25 | — | 0.32× | ||
| Q1 25 | — | 0.32× | ||
| Q4 24 | — | 0.33× | ||
| Q3 24 | — | 0.33× | ||
| Q2 24 | — | 0.11× |
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 | — |
| Free Cash FlowOCF − Capex | $76.0K | — |
| FCF MarginFCF / Revenue | 0.3% | — |
| Capex IntensityCapex / Revenue | 6.6% | — |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-377.0K | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $1.8M | $22.6M | ||
| Q3 25 | $326.0K | $1.2M | ||
| Q2 25 | $2.3M | $7.5M | ||
| Q1 25 | $1.3M | $7.0M | ||
| Q4 24 | $2.7M | $17.3M | ||
| Q3 24 | $409.0K | $1.4M | ||
| Q2 24 | $-2.1M | $10.2M |
| Q1 26 | — | — | ||
| Q4 25 | $76.0K | $22.0M | ||
| Q3 25 | $-1.6M | $1.2M | ||
| Q2 25 | $880.0K | $7.4M | ||
| Q1 25 | $268.0K | $6.6M | ||
| Q4 24 | $1.6M | $16.8M | ||
| Q3 24 | $-952.0K | $1.3M | ||
| Q2 24 | $-3.5M | $10.1M |
| Q1 26 | — | — | ||
| Q4 25 | 0.3% | 134.7% | ||
| Q3 25 | -6.4% | 7.3% | ||
| Q2 25 | 3.6% | 47.8% | ||
| Q1 25 | 1.1% | 45.3% | ||
| Q4 24 | 6.5% | 116.9% | ||
| Q3 24 | -4.3% | 9.5% | ||
| Q2 24 | -16.1% | 80.1% |
| Q1 26 | — | — | ||
| Q4 25 | 6.6% | 3.4% | ||
| Q3 25 | 7.7% | 0.2% | ||
| Q2 25 | 5.7% | 1.0% | ||
| Q1 25 | 4.3% | 2.3% | ||
| Q4 24 | 4.6% | 3.4% | ||
| Q3 24 | 6.2% | 0.8% | ||
| Q2 24 | 6.6% | 0.4% |
| Q1 26 | — | — | ||
| Q4 25 | — | 3.82× | ||
| Q3 25 | — | 0.23× | ||
| Q2 25 | — | 1.48× | ||
| Q1 25 | — | 1.45× | ||
| Q4 24 | — | 3.61× | ||
| Q3 24 | — | 0.33× | ||
| Q2 24 | — | 2.60× |
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% |
JMSB
| Net Interest Income | $16.5M | 98% |
| Noninterest Income | $284.0K | 2% |
