vs
Side-by-side financial comparison of GAIA, INC (GAIA) and MARAVAI LIFESCIENCES HOLDINGS, INC. (MRVI). Click either name above to swap in a different company.
MARAVAI LIFESCIENCES HOLDINGS, INC. is the larger business by last-quarter revenue ($49.9M vs $25.5M, roughly 2.0× GAIA, INC). GAIA, INC runs the higher net margin — -0.3% vs -71.6%, a 71.3% gap on every dollar of revenue. On growth, GAIA, INC posted the faster year-over-year revenue change (5.8% vs -11.8%). GAIA, INC produced more free cash flow last quarter ($76.0K vs $-24.9M). Over the past eight quarters, GAIA, INC's revenue compounded faster (9.4% CAGR vs -11.9%).
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.
Maravai LifeSciences Holdings is a global life sciences firm developing critical reagents, diagnostic products, and tech solutions to support biopharma research, drug development, clinical diagnostics, and cell/gene therapy manufacturing. It serves biotech, pharma, research bodies and labs worldwide across three core segments.
GAIA vs MRVI — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $25.5M | $49.9M |
| Net Profit | $-75.0K | $-35.7M |
| Gross Margin | 87.6% | 25.8% |
| Operating Margin | -2.6% | -117.9% |
| Net Margin | -0.3% | -71.6% |
| Revenue YoY | 5.8% | -11.8% |
| Net Profit YoY | 91.7% | -37.7% |
| EPS (diluted) | $-0.02 | $-0.24 |
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 | $49.9M | ||
| Q3 25 | $25.0M | $41.6M | ||
| Q2 25 | $24.6M | $47.4M | ||
| Q1 25 | $23.8M | $46.9M | ||
| Q4 24 | $24.1M | $56.6M | ||
| Q3 24 | $22.0M | $69.0M | ||
| Q2 24 | $21.9M | $69.4M | ||
| Q1 24 | $21.3M | $64.2M |
| Q4 25 | $-75.0K | $-35.7M | ||
| Q3 25 | $-1.2M | $-25.6M | ||
| Q2 25 | $-2.0M | $-39.6M | ||
| Q1 25 | $-1.2M | $-29.9M | ||
| Q4 24 | $-907.0K | $-25.9M | ||
| Q3 24 | $-1.2M | $-97.1M | ||
| Q2 24 | $-2.2M | $-9.8M | ||
| Q1 24 | $-971.0K | $-12.1M |
| Q4 25 | 87.6% | 25.8% | ||
| Q3 25 | 86.4% | 13.6% | ||
| Q2 25 | 86.7% | 16.4% | ||
| Q1 25 | 87.7% | 16.5% | ||
| Q4 24 | 88.2% | 34.3% | ||
| Q3 24 | 86.1% | 46.7% | ||
| Q2 24 | 84.5% | 44.4% | ||
| Q1 24 | 85.3% | 40.3% |
| Q4 25 | -2.6% | -117.9% | ||
| Q3 25 | -5.0% | -98.6% | ||
| Q2 25 | -8.9% | -139.8% | ||
| Q1 25 | -4.3% | -104.9% | ||
| Q4 24 | -7.1% | -66.7% | ||
| Q3 24 | -5.3% | -239.9% | ||
| Q2 24 | -9.1% | -19.4% | ||
| Q1 24 | -4.0% | -29.4% |
| Q4 25 | -0.3% | -71.6% | ||
| Q3 25 | -4.6% | -61.4% | ||
| Q2 25 | -8.3% | -83.5% | ||
| Q1 25 | -5.1% | -63.9% | ||
| Q4 24 | -3.8% | -45.8% | ||
| Q3 24 | -5.4% | -140.6% | ||
| Q2 24 | -9.9% | -14.1% | ||
| Q1 24 | -4.6% | -18.8% |
| Q4 25 | $-0.02 | $-0.24 | ||
| Q3 25 | $-0.05 | $-0.18 | ||
| Q2 25 | $-0.07 | $-0.27 | ||
| Q1 25 | $-0.04 | $-0.21 | ||
| Q4 24 | $-0.03 | $-0.21 | ||
| Q3 24 | $-0.05 | $-0.68 | ||
| Q2 24 | $-0.09 | $-0.07 | ||
| Q1 24 | $-0.05 | $-0.09 |
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 | $216.9M |
| Total DebtLower is stronger | — | $291.8M |
| Stockholders' EquityBook value | $87.9M | $212.4M |
| Total Assets | $154.6M | $770.6M |
| Debt / EquityLower = less leverage | — | 1.37× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $13.5M | $216.9M | ||
| Q3 25 | $14.2M | $243.6M | ||
| Q2 25 | $13.9M | $269.9M | ||
| Q1 25 | $13.1M | $285.1M | ||
| Q4 24 | $5.9M | $322.4M | ||
| Q3 24 | $4.4M | $578.2M | ||
| Q2 24 | $5.5M | $573.2M | ||
| Q1 24 | $8.6M | $561.7M |
| Q4 25 | — | $291.8M | ||
| Q3 25 | — | $292.8M | ||
| Q2 25 | — | $293.9M | ||
| Q1 25 | — | $294.9M | ||
| Q4 24 | — | $295.9M | ||
| Q3 24 | — | $521.7M | ||
| Q2 24 | — | $522.5M | ||
| Q1 24 | — | $523.3M |
| Q4 25 | $87.9M | $212.4M | ||
| Q3 25 | $86.3M | $245.4M | ||
| Q2 25 | $85.7M | $265.9M | ||
| Q1 25 | $87.0M | $300.6M | ||
| Q4 24 | $80.7M | $325.3M | ||
| Q3 24 | $81.2M | $344.9M | ||
| Q2 24 | $82.1M | $434.7M | ||
| Q1 24 | $84.8M | $410.7M |
| Q4 25 | $154.6M | $770.6M | ||
| Q3 25 | $151.1M | $849.2M | ||
| Q2 25 | $147.0M | $897.0M | ||
| Q1 25 | $148.5M | $959.8M | ||
| Q4 24 | $141.2M | $1.0B | ||
| Q3 24 | $139.6M | $1.3B | ||
| Q2 24 | $142.1M | $1.4B | ||
| Q1 24 | $133.8M | $1.4B |
| Q4 25 | — | 1.37× | ||
| Q3 25 | — | 1.19× | ||
| Q2 25 | — | 1.11× | ||
| Q1 25 | — | 0.98× | ||
| Q4 24 | — | 0.91× | ||
| Q3 24 | — | 1.51× | ||
| Q2 24 | — | 1.20× | ||
| Q1 24 | — | 1.27× |
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 | $-22.8M |
| Free Cash FlowOCF − Capex | $76.0K | $-24.9M |
| FCF MarginFCF / Revenue | 0.3% | -49.9% |
| Capex IntensityCapex / Revenue | 6.6% | 4.2% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-377.0K | $-70.7M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $1.8M | $-22.8M | ||
| Q3 25 | $326.0K | $-15.2M | ||
| Q2 25 | $2.3M | $-10.3M | ||
| Q1 25 | $1.3M | $-9.4M | ||
| Q4 24 | $2.7M | $-14.6M | ||
| Q3 24 | $409.0K | $13.1M | ||
| Q2 24 | $-2.1M | $17.4M | ||
| Q1 24 | $5.9M | $-8.5M |
| Q4 25 | $76.0K | $-24.9M | ||
| Q3 25 | $-1.6M | $-18.1M | ||
| Q2 25 | $880.0K | $-13.1M | ||
| Q1 25 | $268.0K | $-14.6M | ||
| Q4 24 | $1.6M | $-20.5M | ||
| Q3 24 | $-952.0K | $4.5M | ||
| Q2 24 | $-3.5M | $7.9M | ||
| Q1 24 | $4.9M | $-14.1M |
| Q4 25 | 0.3% | -49.9% | ||
| Q3 25 | -6.4% | -43.4% | ||
| Q2 25 | 3.6% | -27.7% | ||
| Q1 25 | 1.1% | -31.2% | ||
| Q4 24 | 6.5% | -36.2% | ||
| Q3 24 | -4.3% | 6.6% | ||
| Q2 24 | -16.1% | 11.4% | ||
| Q1 24 | 22.8% | -22.0% |
| Q4 25 | 6.6% | 4.2% | ||
| Q3 25 | 7.7% | 7.0% | ||
| Q2 25 | 5.7% | 6.1% | ||
| Q1 25 | 4.3% | 11.2% | ||
| Q4 24 | 4.6% | 10.3% | ||
| Q3 24 | 6.2% | 12.4% | ||
| Q2 24 | 6.6% | 13.8% | ||
| Q1 24 | 5.0% | 8.8% |
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% |
MRVI
| Cygnus Segment | $27.2M | 54% |
| Other | $18.4M | 37% |
| Shipping And Handling | $4.3M | 9% |
