vs
Side-by-side financial comparison of GAIA, INC (GAIA) and NATIONAL BANKSHARES INC (NKSH). Click either name above to swap in a different company.
GAIA, INC is the larger business by last-quarter revenue ($25.5M vs $15.3M, roughly 1.7× NATIONAL BANKSHARES INC). NATIONAL BANKSHARES INC runs the higher net margin — 38.5% vs -0.3%, a 38.8% gap on every dollar of revenue. On growth, NATIONAL BANKSHARES INC posted the faster year-over-year revenue change (24.7% vs 5.8%). NATIONAL BANKSHARES INC produced more free cash flow last quarter ($15.2M vs $76.0K). Over the past eight quarters, NATIONAL BANKSHARES INC's revenue compounded faster (20.9% 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.
Nicolet Bankshares, Inc. is a U.S. regional bank holding company based in Green Bay, Wisconsin. They are the parent company of Nicolet National Bank, the second largest Wisconsin-based bank.
GAIA vs NKSH — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $25.5M | $15.3M |
| Net Profit | $-75.0K | $5.9M |
| Gross Margin | 87.6% | — |
| Operating Margin | -2.6% | 47.4% |
| Net Margin | -0.3% | 38.5% |
| Revenue YoY | 5.8% | 24.7% |
| Net Profit YoY | 91.7% | 91.0% |
| EPS (diluted) | $-0.02 | $0.93 |
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 | $15.3M | ||
| Q3 25 | $25.0M | $14.2M | ||
| Q2 25 | $24.6M | $13.3M | ||
| Q1 25 | $23.8M | $12.8M | ||
| Q4 24 | $24.1M | $12.2M | ||
| Q3 24 | $22.0M | $11.7M | ||
| Q2 24 | $21.9M | $10.9M | ||
| Q1 24 | $21.3M | $10.4M |
| Q4 25 | $-75.0K | $5.9M | ||
| Q3 25 | $-1.2M | $4.4M | ||
| Q2 25 | $-2.0M | $2.3M | ||
| Q1 25 | $-1.2M | $3.2M | ||
| Q4 24 | $-907.0K | $3.1M | ||
| Q3 24 | $-1.2M | $2.7M | ||
| Q2 24 | $-2.2M | $-307.0K | ||
| Q1 24 | $-971.0K | $2.2M |
| 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% | 47.4% | ||
| Q3 25 | -5.0% | 37.9% | ||
| Q2 25 | -8.9% | 20.0% | ||
| Q1 25 | -4.3% | 30.5% | ||
| Q4 24 | -7.1% | 30.1% | ||
| Q3 24 | -5.3% | 27.5% | ||
| Q2 24 | -9.1% | -4.4% | ||
| Q1 24 | -4.0% | 25.8% |
| Q4 25 | -0.3% | 38.5% | ||
| Q3 25 | -4.6% | 31.1% | ||
| Q2 25 | -8.3% | 17.2% | ||
| Q1 25 | -5.1% | 25.3% | ||
| Q4 24 | -3.8% | 25.1% | ||
| Q3 24 | -5.4% | 22.8% | ||
| Q2 24 | -9.9% | -2.8% | ||
| Q1 24 | -4.6% | 20.8% |
| Q4 25 | $-0.02 | $0.93 | ||
| Q3 25 | $-0.05 | $0.69 | ||
| Q2 25 | $-0.07 | $0.36 | ||
| Q1 25 | $-0.04 | $0.51 | ||
| Q4 24 | $-0.03 | $0.50 | ||
| Q3 24 | $-0.05 | $0.42 | ||
| Q2 24 | $-0.09 | $-0.05 | ||
| Q1 24 | $-0.05 | $0.37 |
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 | $59.3M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $87.9M | $184.9M |
| Total Assets | $154.6M | $1.8B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $13.5M | $59.3M | ||
| Q3 25 | $14.2M | $42.3M | ||
| Q2 25 | $13.9M | $92.8M | ||
| Q1 25 | $13.1M | $122.5M | ||
| Q4 24 | $5.9M | $108.1M | ||
| Q3 24 | $4.4M | $49.8M | ||
| Q2 24 | $5.5M | $98.9M | ||
| Q1 24 | $8.6M | $121.2M |
| Q4 25 | $87.9M | $184.9M | ||
| Q3 25 | $86.3M | $179.2M | ||
| Q2 25 | $85.7M | $168.7M | ||
| Q1 25 | $87.0M | $167.3M | ||
| Q4 24 | $80.7M | $156.4M | ||
| Q3 24 | $81.2M | $167.8M | ||
| Q2 24 | $82.1M | $149.0M | ||
| Q1 24 | $84.8M | $139.4M |
| Q4 25 | $154.6M | $1.8B | ||
| Q3 25 | $151.1M | $1.8B | ||
| Q2 25 | $147.0M | $1.8B | ||
| Q1 25 | $148.5M | $1.8B | ||
| Q4 24 | $141.2M | $1.8B | ||
| Q3 24 | $139.6M | $1.8B | ||
| Q2 24 | $142.1M | $1.8B | ||
| Q1 24 | $133.8M | $1.7B |
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 | $17.9M |
| Free Cash FlowOCF − Capex | $76.0K | $15.2M |
| FCF MarginFCF / Revenue | 0.3% | 99.2% |
| Capex IntensityCapex / Revenue | 6.6% | 17.9% |
| Cash ConversionOCF / Net Profit | — | 3.04× |
| TTM Free Cash FlowTrailing 4 quarters | $-377.0K | $23.6M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $1.8M | $17.9M | ||
| Q3 25 | $326.0K | $6.1M | ||
| Q2 25 | $2.3M | $2.1M | ||
| Q1 25 | $1.3M | $2.6M | ||
| Q4 24 | $2.7M | $9.4M | ||
| Q3 24 | $409.0K | $3.1M | ||
| Q2 24 | $-2.1M | $-3.0M | ||
| Q1 24 | $5.9M | $3.8M |
| Q4 25 | $76.0K | $15.2M | ||
| Q3 25 | $-1.6M | $5.3M | ||
| Q2 25 | $880.0K | $1.5M | ||
| Q1 25 | $268.0K | $1.6M | ||
| Q4 24 | $1.6M | $6.2M | ||
| Q3 24 | $-952.0K | $2.2M | ||
| Q2 24 | $-3.5M | $-4.0M | ||
| Q1 24 | $4.9M | $3.5M |
| Q4 25 | 0.3% | 99.2% | ||
| Q3 25 | -6.4% | 37.4% | ||
| Q2 25 | 3.6% | 11.5% | ||
| Q1 25 | 1.1% | 12.5% | ||
| Q4 24 | 6.5% | 50.5% | ||
| Q3 24 | -4.3% | 18.5% | ||
| Q2 24 | -16.1% | -36.3% | ||
| Q1 24 | 22.8% | 33.8% |
| Q4 25 | 6.6% | 17.9% | ||
| Q3 25 | 7.7% | 5.6% | ||
| Q2 25 | 5.7% | 4.1% | ||
| Q1 25 | 4.3% | 7.5% | ||
| Q4 24 | 4.6% | 26.6% | ||
| Q3 24 | 6.2% | 8.3% | ||
| Q2 24 | 6.6% | 9.3% | ||
| Q1 24 | 5.0% | 3.0% |
| Q4 25 | — | 3.04× | ||
| Q3 25 | — | 1.38× | ||
| Q2 25 | — | 0.90× | ||
| Q1 25 | — | 0.79× | ||
| Q4 24 | — | 3.07× | ||
| Q3 24 | — | 1.17× | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 1.77× |
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% |
NKSH
Segment breakdown not available.
