vs
Side-by-side financial comparison of GAIA, INC (GAIA) and LCNB CORP (LCNB). Click either name above to swap in a different company.
GAIA, INC is the larger business by last-quarter revenue ($25.5M vs $23.9M, roughly 1.1× LCNB CORP). LCNB CORP runs the higher net margin — 23.7% vs -0.3%, a 24.0% gap on every dollar of revenue. On growth, GAIA, INC posted the faster year-over-year revenue change (5.8% vs 5.1%). LCNB CORP produced more free cash flow last quarter ($33.4M vs $76.0K). Over the past eight quarters, LCNB CORP's revenue compounded faster (15.7% 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.
LCNB Corp is a United States-based financial holding company that operates through its national bank subsidiary, providing a full suite of retail and commercial banking products and services including deposit accounts, various loan products, wealth management, and insurance solutions primarily to individual consumers, small and medium-sized enterprises and local community organizations across regional markets in Ohio.
GAIA vs LCNB — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $25.5M | $23.9M |
| Net Profit | $-75.0K | $5.7M |
| Gross Margin | 87.6% | — |
| Operating Margin | -2.6% | 29.2% |
| Net Margin | -0.3% | 23.7% |
| Revenue YoY | 5.8% | 5.1% |
| Net Profit YoY | 91.7% | -7.6% |
| EPS (diluted) | $-0.02 | $0.40 |
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 | $23.9M | ||
| Q3 25 | $25.0M | $23.8M | ||
| Q2 25 | $24.6M | $22.8M | ||
| Q1 25 | $23.8M | $21.5M | ||
| Q4 24 | $24.1M | $22.7M | ||
| Q3 24 | $22.0M | $21.4M | ||
| Q2 24 | $21.9M | $19.3M | ||
| Q1 24 | $21.3M | $17.8M |
| Q4 25 | $-75.0K | $5.7M | ||
| Q3 25 | $-1.2M | $6.9M | ||
| Q2 25 | $-2.0M | $5.9M | ||
| Q1 25 | $-1.2M | $4.6M | ||
| Q4 24 | $-907.0K | $6.1M | ||
| Q3 24 | $-1.2M | $4.5M | ||
| Q2 24 | $-2.2M | $925.0K | ||
| Q1 24 | $-971.0K | $1.9M |
| 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% | 29.2% | ||
| Q3 25 | -5.0% | 35.6% | ||
| Q2 25 | -8.9% | 31.6% | ||
| Q1 25 | -4.3% | 25.6% | ||
| Q4 24 | -7.1% | 32.9% | ||
| Q3 24 | -5.3% | 24.9% | ||
| Q2 24 | -9.1% | 4.9% | ||
| Q1 24 | -4.0% | 12.5% |
| Q4 25 | -0.3% | 23.7% | ||
| Q3 25 | -4.6% | 29.1% | ||
| Q2 25 | -8.3% | 26.0% | ||
| Q1 25 | -5.1% | 21.4% | ||
| Q4 24 | -3.8% | 27.0% | ||
| Q3 24 | -5.4% | 21.2% | ||
| Q2 24 | -9.9% | 4.8% | ||
| Q1 24 | -4.6% | 10.7% |
| Q4 25 | $-0.02 | $0.40 | ||
| Q3 25 | $-0.05 | $0.49 | ||
| Q2 25 | $-0.07 | $0.41 | ||
| Q1 25 | $-0.04 | $0.33 | ||
| Q4 24 | $-0.03 | $0.44 | ||
| Q3 24 | $-0.05 | $0.31 | ||
| Q2 24 | $-0.09 | $0.07 | ||
| Q1 24 | $-0.05 | $0.15 |
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 | $21.6M |
| Total DebtLower is stronger | — | $104.4M |
| Stockholders' EquityBook value | $87.9M | $273.9M |
| Total Assets | $154.6M | $2.2B |
| Debt / EquityLower = less leverage | — | 0.38× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $13.5M | $21.6M | ||
| Q3 25 | $14.2M | $35.9M | ||
| Q2 25 | $13.9M | $49.8M | ||
| Q1 25 | $13.1M | $37.7M | ||
| Q4 24 | $5.9M | $35.7M | ||
| Q3 24 | $4.4M | $39.4M | ||
| Q2 24 | $5.5M | $34.9M | ||
| Q1 24 | $8.6M | $33.0M |
| Q4 25 | — | $104.4M | ||
| Q3 25 | — | $104.7M | ||
| Q2 25 | — | $105.0M | ||
| Q1 25 | — | $104.6M | ||
| Q4 24 | — | $155.2M | ||
| Q3 24 | — | $155.7M | ||
| Q2 24 | — | $162.2M | ||
| Q1 24 | — | $162.6M |
| Q4 25 | $87.9M | $273.9M | ||
| Q3 25 | $86.3M | $269.9M | ||
| Q2 25 | $85.7M | $263.5M | ||
| Q1 25 | $87.0M | $258.7M | ||
| Q4 24 | $80.7M | $253.0M | ||
| Q3 24 | $81.2M | $253.2M | ||
| Q2 24 | $82.1M | $245.2M | ||
| Q1 24 | $84.8M | $233.7M |
| Q4 25 | $154.6M | $2.2B | ||
| Q3 25 | $151.1M | $2.2B | ||
| Q2 25 | $147.0M | $2.3B | ||
| Q1 25 | $148.5M | $2.3B | ||
| Q4 24 | $141.2M | $2.3B | ||
| Q3 24 | $139.6M | $2.3B | ||
| Q2 24 | $142.1M | $2.4B | ||
| Q1 24 | $133.8M | $2.3B |
| Q4 25 | — | 0.38× | ||
| Q3 25 | — | 0.39× | ||
| Q2 25 | — | 0.40× | ||
| Q1 25 | — | 0.40× | ||
| Q4 24 | — | 0.61× | ||
| Q3 24 | — | 0.61× | ||
| Q2 24 | — | 0.66× | ||
| Q1 24 | — | 0.70× |
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 | $34.4M |
| Free Cash FlowOCF − Capex | $76.0K | $33.4M |
| FCF MarginFCF / Revenue | 0.3% | 140.2% |
| Capex IntensityCapex / Revenue | 6.6% | 4.0% |
| Cash ConversionOCF / Net Profit | — | 6.08× |
| TTM Free Cash FlowTrailing 4 quarters | $-377.0K | $54.5M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $1.8M | $34.4M | ||
| Q3 25 | $326.0K | $14.0M | ||
| Q2 25 | $2.3M | $5.5M | ||
| Q1 25 | $1.3M | $2.2M | ||
| Q4 24 | $2.7M | $93.2M | ||
| Q3 24 | $409.0K | $11.9M | ||
| Q2 24 | $-2.1M | $54.9M | ||
| Q1 24 | $5.9M | $-11.9M |
| Q4 25 | $76.0K | $33.4M | ||
| Q3 25 | $-1.6M | $13.7M | ||
| Q2 25 | $880.0K | $5.2M | ||
| Q1 25 | $268.0K | $2.1M | ||
| Q4 24 | $1.6M | $89.4M | ||
| Q3 24 | $-952.0K | $10.5M | ||
| Q2 24 | $-3.5M | $53.8M | ||
| Q1 24 | $4.9M | $-12.8M |
| Q4 25 | 0.3% | 140.2% | ||
| Q3 25 | -6.4% | 57.4% | ||
| Q2 25 | 3.6% | 23.0% | ||
| Q1 25 | 1.1% | 10.0% | ||
| Q4 24 | 6.5% | 394.0% | ||
| Q3 24 | -4.3% | 49.0% | ||
| Q2 24 | -16.1% | 278.6% | ||
| Q1 24 | 22.8% | -71.8% |
| Q4 25 | 6.6% | 4.0% | ||
| Q3 25 | 7.7% | 1.3% | ||
| Q2 25 | 5.7% | 1.0% | ||
| Q1 25 | 4.3% | 0.3% | ||
| Q4 24 | 4.6% | 16.7% | ||
| Q3 24 | 6.2% | 6.7% | ||
| Q2 24 | 6.6% | 5.9% | ||
| Q1 24 | 5.0% | 4.8% |
| Q4 25 | — | 6.08× | ||
| Q3 25 | — | 2.02× | ||
| Q2 25 | — | 0.92× | ||
| Q1 25 | — | 0.48× | ||
| Q4 24 | — | 15.23× | ||
| Q3 24 | — | 2.63× | ||
| Q2 24 | — | 59.35× | ||
| Q1 24 | — | -6.24× |
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% |
LCNB
Segment breakdown not available.
