vs
Side-by-side financial comparison of GAIA, INC (GAIA) and Silvercrest Asset Management Group Inc. (SAMG). Click either name above to swap in a different company.
Silvercrest Asset Management Group Inc. is the larger business by last-quarter revenue ($32.0M vs $25.5M, roughly 1.3× GAIA, INC). GAIA, INC runs the higher net margin — -0.3% vs -0.4%, a 0.1% gap on every dollar of revenue. On growth, GAIA, INC posted the faster year-over-year revenue change (5.8% vs -0.0%). Silvercrest Asset Management Group Inc. produced more free cash flow last quarter ($15.0M vs $76.0K). Over the past eight quarters, GAIA, INC's revenue compounded faster (9.4% CAGR vs 2.7%).
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.
GAIA vs SAMG — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $25.5M | $32.0M |
| Net Profit | $-75.0K | $-120.0K |
| Gross Margin | 87.6% | — |
| Operating Margin | -2.6% | -2.8% |
| Net Margin | -0.3% | -0.4% |
| Revenue YoY | 5.8% | -0.0% |
| Net Profit YoY | 91.7% | -107.4% |
| EPS (diluted) | $-0.02 | $0.02 |
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 | $32.0M | ||
| Q3 25 | $25.0M | $31.3M | ||
| Q2 25 | $24.6M | $30.7M | ||
| Q1 25 | $23.8M | $31.4M | ||
| Q4 24 | $24.1M | $32.0M | ||
| Q3 24 | $22.0M | $30.4M | ||
| Q2 24 | $21.9M | $31.0M | ||
| Q1 24 | $21.3M | $30.3M |
| Q4 25 | $-75.0K | $-120.0K | ||
| Q3 25 | $-1.2M | $618.0K | ||
| Q2 25 | $-2.0M | $1.9M | ||
| Q1 25 | $-1.2M | $2.5M | ||
| Q4 24 | $-907.0K | $1.6M | ||
| Q3 24 | $-1.2M | $2.3M | ||
| Q2 24 | $-2.2M | $2.7M | ||
| Q1 24 | $-971.0K | $3.0M |
| 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% | -2.8% | ||
| Q3 25 | -5.0% | 4.3% | ||
| Q2 25 | -8.9% | 13.2% | ||
| Q1 25 | -4.3% | 15.4% | ||
| Q4 24 | -7.1% | 6.1% | ||
| Q3 24 | -5.3% | 14.6% | ||
| Q2 24 | -9.1% | 17.1% | ||
| Q1 24 | -4.0% | 19.5% |
| Q4 25 | -0.3% | -0.4% | ||
| Q3 25 | -4.6% | 2.0% | ||
| Q2 25 | -8.3% | 6.3% | ||
| Q1 25 | -5.1% | 7.9% | ||
| Q4 24 | -3.8% | 5.1% | ||
| Q3 24 | -5.4% | 7.4% | ||
| Q2 24 | -9.9% | 8.6% | ||
| Q1 24 | -4.6% | 9.9% |
| Q4 25 | $-0.02 | $0.02 | ||
| Q3 25 | $-0.05 | $0.07 | ||
| Q2 25 | $-0.07 | $0.21 | ||
| Q1 25 | $-0.04 | $0.26 | ||
| Q4 24 | $-0.03 | $0.16 | ||
| Q3 24 | $-0.05 | $0.24 | ||
| Q2 24 | $-0.09 | $0.28 | ||
| Q1 24 | $-0.05 | $0.32 |
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 | $44.1M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $87.9M | $50.3M |
| Total Assets | $154.6M | $166.6M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $13.5M | $44.1M | ||
| Q3 25 | $14.2M | $36.1M | ||
| Q2 25 | $13.9M | $30.0M | ||
| Q1 25 | $13.1M | $36.3M | ||
| Q4 24 | $5.9M | $68.6M | ||
| Q3 24 | $4.4M | $58.1M | ||
| Q2 24 | $5.5M | $49.9M | ||
| Q1 24 | $8.6M | $39.7M |
| Q4 25 | $87.9M | $50.3M | ||
| Q3 25 | $86.3M | $58.9M | ||
| Q2 25 | $85.7M | $64.6M | ||
| Q1 25 | $87.0M | $80.0M | ||
| Q4 24 | $80.7M | $80.7M | ||
| Q3 24 | $81.2M | $84.6M | ||
| Q2 24 | $82.1M | $85.3M | ||
| Q1 24 | $84.8M | $83.9M |
| Q4 25 | $154.6M | $166.6M | ||
| Q3 25 | $151.1M | $157.6M | ||
| Q2 25 | $147.0M | $152.7M | ||
| Q1 25 | $148.5M | $159.9M | ||
| Q4 24 | $141.2M | $194.4M | ||
| Q3 24 | $139.6M | $184.2M | ||
| Q2 24 | $142.1M | $177.6M | ||
| Q1 24 | $133.8M | $170.2M |
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 | $18.6M |
| Free Cash FlowOCF − Capex | $76.0K | $15.0M |
| FCF MarginFCF / Revenue | 0.3% | 46.9% |
| Capex IntensityCapex / Revenue | 6.6% | 11.4% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-377.0K | $17.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $1.8M | $18.6M | ||
| Q3 25 | $326.0K | $14.6M | ||
| Q2 25 | $2.3M | $13.8M | ||
| Q1 25 | $1.3M | $-24.7M | ||
| Q4 24 | $2.7M | $21.6M | ||
| Q3 24 | $409.0K | $13.3M | ||
| Q2 24 | $-2.1M | $16.0M | ||
| Q1 24 | $5.9M | $-24.1M |
| Q4 25 | $76.0K | $15.0M | ||
| Q3 25 | $-1.6M | $13.8M | ||
| Q2 25 | $880.0K | $13.4M | ||
| Q1 25 | $268.0K | $-25.1M | ||
| Q4 24 | $1.6M | $19.9M | ||
| Q3 24 | $-952.0K | $12.9M | ||
| Q2 24 | $-3.5M | $15.6M | ||
| Q1 24 | $4.9M | $-24.7M |
| Q4 25 | 0.3% | 46.9% | ||
| Q3 25 | -6.4% | 44.1% | ||
| Q2 25 | 3.6% | 43.6% | ||
| Q1 25 | 1.1% | -80.0% | ||
| Q4 24 | 6.5% | 62.2% | ||
| Q3 24 | -4.3% | 42.4% | ||
| Q2 24 | -16.1% | 50.4% | ||
| Q1 24 | 22.8% | -81.6% |
| Q4 25 | 6.6% | 11.4% | ||
| Q3 25 | 7.7% | 2.6% | ||
| Q2 25 | 5.7% | 1.5% | ||
| Q1 25 | 4.3% | 1.3% | ||
| Q4 24 | 4.6% | 5.3% | ||
| Q3 24 | 6.2% | 1.2% | ||
| Q2 24 | 6.6% | 1.1% | ||
| Q1 24 | 5.0% | 2.0% |
| Q4 25 | — | — | ||
| Q3 25 | — | 23.62× | ||
| Q2 25 | — | 7.22× | ||
| Q1 25 | — | -10.01× | ||
| Q4 24 | — | 13.34× | ||
| Q3 24 | — | 5.90× | ||
| Q2 24 | — | 6.00× | ||
| Q1 24 | — | -8.03× |
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% |
SAMG
| Investment Advisory Management And Administrative Service | $30.7M | 96% |
| Tax And Family Office Services | $1.2M | 4% |
