vs
Side-by-side financial comparison of GAIA, INC (GAIA) and Maison Solutions Inc. (MSS). Click either name above to swap in a different company.
Maison Solutions Inc. is the larger business by last-quarter revenue ($27.6M vs $25.5M, roughly 1.1× GAIA, INC). GAIA, INC runs the higher net margin — -0.3% vs -18.0%, a 17.7% gap on every dollar of revenue. On growth, GAIA, INC posted the faster year-over-year revenue change (5.8% vs -10.9%). Over the past eight quarters, Maison Solutions Inc.'s revenue compounded faster (42.5% 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.
Maison Solutions Inc.MSSEarnings & Financial Report
Maison Solutions Inc. is a specialty home goods retail company that provides a diverse portfolio of stylish, affordably priced furniture, home decor items, and daily household products. Its primary market is the Guangdong-Hong Kong-Macao Greater Bay Area in China, serving mass consumers through both offline physical stores and online e-commerce channels.
GAIA vs MSS — Head-to-Head
Income Statement — Q4 FY2025 vs Q2 FY2026
| Metric | | |
|---|---|---|
| Revenue | $25.5M | $27.6M |
| Net Profit | $-75.0K | $-5.0M |
| Gross Margin | 87.6% | 23.4% |
| Operating Margin | -2.6% | -4.9% |
| Net Margin | -0.3% | -18.0% |
| Revenue YoY | 5.8% | -10.9% |
| Net Profit YoY | 91.7% | -1840.5% |
| EPS (diluted) | $-0.02 | $-0.23 |
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 | $27.6M | ||
| Q3 25 | $25.0M | $27.2M | ||
| Q2 25 | $24.6M | $34.4M | ||
| Q1 25 | $23.8M | $32.3M | ||
| Q4 24 | $24.1M | $29.4M | ||
| Q3 24 | $22.0M | $28.2M | ||
| Q2 24 | $21.9M | $16.9M | ||
| Q1 24 | $21.3M | $13.6M |
| Q4 25 | $-75.0K | $-5.0M | ||
| Q3 25 | $-1.2M | $-1.5M | ||
| Q2 25 | $-2.0M | $-287.4K | ||
| Q1 25 | $-1.2M | $1.0M | ||
| Q4 24 | $-907.0K | $-256.0K | ||
| Q3 24 | $-1.2M | $700.9K | ||
| Q2 24 | $-2.2M | $-2.8M | ||
| Q1 24 | $-971.0K | $-549.0K |
| Q4 25 | 87.6% | 23.4% | ||
| Q3 25 | 86.4% | 24.1% | ||
| Q2 25 | 86.7% | 9.5% | ||
| Q1 25 | 87.7% | 21.8% | ||
| Q4 24 | 88.2% | 26.9% | ||
| Q3 24 | 86.1% | 28.9% | ||
| Q2 24 | 84.5% | 13.0% | ||
| Q1 24 | 85.3% | 23.4% |
| Q4 25 | -2.6% | -4.9% | ||
| Q3 25 | -5.0% | 0.7% | ||
| Q2 25 | -8.9% | -15.9% | ||
| Q1 25 | -4.3% | 3.7% | ||
| Q4 24 | -7.1% | 3.2% | ||
| Q3 24 | -5.3% | 7.3% | ||
| Q2 24 | -9.1% | -14.4% | ||
| Q1 24 | -4.0% | -2.3% |
| Q4 25 | -0.3% | -18.0% | ||
| Q3 25 | -4.6% | -5.7% | ||
| Q2 25 | -8.3% | -0.8% | ||
| Q1 25 | -5.1% | 3.1% | ||
| Q4 24 | -3.8% | -0.9% | ||
| Q3 24 | -5.4% | 2.5% | ||
| Q2 24 | -9.9% | -16.4% | ||
| Q1 24 | -4.6% | -4.0% |
| Q4 25 | $-0.02 | $-0.23 | ||
| Q3 25 | $-0.05 | $-0.08 | ||
| Q2 25 | $-0.07 | $-0.02 | ||
| Q1 25 | $-0.04 | $0.06 | ||
| Q4 24 | $-0.03 | $-0.01 | ||
| Q3 24 | $-0.05 | $0.04 | ||
| Q2 24 | $-0.09 | $-0.16 | ||
| Q1 24 | $-0.05 | $-0.03 |
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 | — |
| Total DebtLower is stronger | — | $2.6M |
| Stockholders' EquityBook value | $87.9M | $11.6M |
| Total Assets | $154.6M | $75.4M |
| Debt / EquityLower = less leverage | — | 0.22× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $13.5M | — | ||
| Q3 25 | $14.2M | $1.1M | ||
| Q2 25 | $13.9M | $775.4K | ||
| Q1 25 | $13.1M | $445.4K | ||
| Q4 24 | $5.9M | $355.7K | ||
| Q3 24 | $4.4M | $588.9K | ||
| Q2 24 | $5.5M | $2.1M | ||
| Q1 24 | $8.6M | $9.4M |
| Q4 25 | — | $2.6M | ||
| Q3 25 | — | $2.6M | ||
| Q2 25 | — | $2.6M | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | $2.5M | ||
| Q2 24 | — | $2.6M | ||
| Q1 24 | — | $2.6M |
| Q4 25 | $87.9M | $11.6M | ||
| Q3 25 | $86.3M | $10.1M | ||
| Q2 25 | $85.7M | $11.7M | ||
| Q1 25 | $87.0M | $12.0M | ||
| Q4 24 | $80.7M | $10.9M | ||
| Q3 24 | $81.2M | $11.2M | ||
| Q2 24 | $82.1M | $10.5M | ||
| Q1 24 | $84.8M | $13.3M |
| Q4 25 | $154.6M | $75.4M | ||
| Q3 25 | $151.1M | $73.3M | ||
| Q2 25 | $147.0M | $77.4M | ||
| Q1 25 | $148.5M | $82.7M | ||
| Q4 24 | $141.2M | $82.7M | ||
| Q3 24 | $139.6M | $82.1M | ||
| Q2 24 | $142.1M | $82.4M | ||
| Q1 24 | $133.8M | $44.2M |
| Q4 25 | — | 0.22× | ||
| Q3 25 | — | 0.26× | ||
| Q2 25 | — | 0.22× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 0.23× | ||
| Q2 24 | — | 0.24× | ||
| Q1 24 | — | 0.19× |
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 | $-1.7M |
| 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.
| Q4 25 | $1.8M | $-1.7M | ||
| Q3 25 | $326.0K | $1.1M | ||
| Q2 25 | $2.3M | $-1.6M | ||
| Q1 25 | $1.3M | $1.7M | ||
| Q4 24 | $2.7M | $1.1M | ||
| Q3 24 | $409.0K | $3.6M | ||
| Q2 24 | $-2.1M | $-2.6M | ||
| Q1 24 | $5.9M | $-1.4M |
| Q4 25 | $76.0K | — | ||
| Q3 25 | $-1.6M | — | ||
| Q2 25 | $880.0K | — | ||
| Q1 25 | $268.0K | — | ||
| Q4 24 | $1.6M | — | ||
| Q3 24 | $-952.0K | — | ||
| Q2 24 | $-3.5M | — | ||
| Q1 24 | $4.9M | — |
| Q4 25 | 0.3% | — | ||
| Q3 25 | -6.4% | — | ||
| Q2 25 | 3.6% | — | ||
| Q1 25 | 1.1% | — | ||
| Q4 24 | 6.5% | — | ||
| Q3 24 | -4.3% | — | ||
| Q2 24 | -16.1% | — | ||
| Q1 24 | 22.8% | — |
| Q4 25 | 6.6% | — | ||
| Q3 25 | 7.7% | — | ||
| Q2 25 | 5.7% | — | ||
| Q1 25 | 4.3% | — | ||
| Q4 24 | 4.6% | — | ||
| Q3 24 | 6.2% | — | ||
| Q2 24 | 6.6% | — | ||
| Q1 24 | 5.0% | — |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 1.66× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 5.12× | ||
| 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% |
MSS
| Perishables | $14.4M | 52% |
| Nonperishables | $13.2M | 48% |
