vs
GAIA, INC（GAIA）与狮门影业（LION）财务数据对比。点击上方公司名可切换其他公司
狮门影业的季度营收约是GAIA, INC的28.4倍（$724.3M vs $25.5M）。GAIA, INC净利率更高（-0.3% vs -6.4%，领先6.1%）。狮门影业同比增速更快（52.5% vs 5.8%）。GAIA, INC自由现金流更多（$76.0K vs $-111.9M）
Gaia Inc.是一家美国媒体公司，1988年由伊尔卡·里萨维在科罗拉多州路易斯维尔创立，在纳斯达克上市，股票代码GAIA。该公司运营订阅视频点播平台Gaia TV，提供原创和授权的另类媒体纪录片，内容涵盖健康、灵性等主题。
狮门加拿大是狮门影业旗下的加拿大娱乐公司，总部位于多伦多娱乐区，核心业务涵盖电影与电视剧的制作、采购发行，为全球市场打造优质影视内容，在北美影视制作领域拥有丰富的行业资源与成熟的运营经验。
GAIA vs LION — 直观对比
营收规模更大
LION
是对方的28.4倍
$25.5M
营收增速更快
LION
高出46.6%
5.8%
净利率更高
GAIA
高出6.1%
-6.4%
自由现金流更多
GAIA
多$112.0M
$-111.9M
损益表 — Q4 2025 vs Q3 2026
| 指标 | | |
|---|---|---|
| 营收 | $25.5M | $724.3M |
| 净利润 | $-75.0K | $-46.2M |
| 毛利率 | 87.6% | — |
| 营业利润率 | -2.6% | 5.0% |
| 净利率 | -0.3% | -6.4% |
| 营收同比 | 5.8% | 52.5% |
| 净利润同比 | 91.7% | 59.3% |
| 每股收益（稀释后） | $-0.02 | $-0.16 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收GAIALION
| Q4 25 | $25.5M | $724.3M | ||
| Q3 25 | $25.0M | $475.1M | ||
| Q2 25 | $24.6M | $525.9M | ||
| Q1 25 | $23.8M | — | ||
| Q4 24 | $24.1M | — | ||
| Q3 24 | $22.0M | — | ||
| Q2 24 | $21.9M | — | ||
| Q1 24 | $21.3M | — |
净利润GAIALION
| Q4 25 | $-75.0K | $-46.2M | ||
| Q3 25 | $-1.2M | $-113.5M | ||
| Q2 25 | $-2.0M | $-108.9M | ||
| Q1 25 | $-1.2M | — | ||
| Q4 24 | $-907.0K | — | ||
| Q3 24 | $-1.2M | — | ||
| Q2 24 | $-2.2M | — | ||
| Q1 24 | $-971.0K | — |
毛利率GAIALION
| 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% | — |
营业利润率GAIALION
| Q4 25 | -2.6% | 5.0% | ||
| Q3 25 | -5.0% | -9.7% | ||
| Q2 25 | -8.9% | -2.0% | ||
| Q1 25 | -4.3% | — | ||
| Q4 24 | -7.1% | — | ||
| Q3 24 | -5.3% | — | ||
| Q2 24 | -9.1% | — | ||
| Q1 24 | -4.0% | — |
净利率GAIALION
| Q4 25 | -0.3% | -6.4% | ||
| Q3 25 | -4.6% | -23.9% | ||
| Q2 25 | -8.3% | -20.7% | ||
| Q1 25 | -5.1% | — | ||
| Q4 24 | -3.8% | — | ||
| Q3 24 | -5.4% | — | ||
| Q2 24 | -9.9% | — | ||
| Q1 24 | -4.6% | — |
每股收益（稀释后）GAIALION
| Q4 25 | $-0.02 | $-0.16 | ||
| Q3 25 | $-0.05 | $-0.39 | ||
| Q2 25 | $-0.07 | $-0.40 | ||
| Q1 25 | $-0.04 | — | ||
| Q4 24 | $-0.03 | — | ||
| Q3 24 | $-0.05 | — | ||
| Q2 24 | $-0.09 | — | ||
| Q1 24 | $-0.05 | — |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $13.5M | $182.4M |
| 总债务越低越好 | — | $1.8B |
| 股东权益账面价值 | $87.9M | $-1.3B |
| 总资产 | $154.6M | $5.2B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资GAIALION
| Q4 25 | $13.5M | $182.4M | ||
| Q3 25 | $14.2M | $202.4M | ||
| Q2 25 | $13.9M | $186.1M | ||
| Q1 25 | $13.1M | — | ||
| Q4 24 | $5.9M | — | ||
| Q3 24 | $4.4M | — | ||
| Q2 24 | $5.5M | — | ||
| Q1 24 | $8.6M | — |
总债务GAIALION
| Q4 25 | — | $1.8B | ||
| Q3 25 | — | $1.8B | ||
| Q2 25 | — | $1.5B | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益GAIALION
| Q4 25 | $87.9M | $-1.3B | ||
| Q3 25 | $86.3M | $-1.3B | ||
| Q2 25 | $85.7M | $-1.1B | ||
| Q1 25 | $87.0M | — | ||
| Q4 24 | $80.7M | — | ||
| Q3 24 | $81.2M | — | ||
| Q2 24 | $82.1M | — | ||
| Q1 24 | $84.8M | — |
总资产GAIALION
| Q4 25 | $154.6M | $5.2B | ||
| Q3 25 | $151.1M | $5.2B | ||
| Q2 25 | $147.0M | $5.2B | ||
| Q1 25 | $148.5M | — | ||
| Q4 24 | $141.2M | — | ||
| Q3 24 | $139.6M | — | ||
| Q2 24 | $142.1M | — | ||
| Q1 24 | $133.8M | — |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $1.8M | $-108.9M |
| 自由现金流经营现金流 - 资本支出 | $76.0K | $-111.9M |
| 自由现金流率自由现金流/营收 | 0.3% | -15.4% |
| 资本支出强度资本支出/营收 | 6.6% | 0.4% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | $-377.0K | — |
8季度趋势，按日历期对齐
经营现金流GAIALION
| Q4 25 | $1.8M | $-108.9M | ||
| Q3 25 | $326.0K | — | ||
| Q2 25 | $2.3M | $-31.0M | ||
| Q1 25 | $1.3M | — | ||
| Q4 24 | $2.7M | — | ||
| Q3 24 | $409.0K | — | ||
| Q2 24 | $-2.1M | — | ||
| Q1 24 | $5.9M | — |
自由现金流GAIALION
| Q4 25 | $76.0K | $-111.9M | ||
| Q3 25 | $-1.6M | — | ||
| Q2 25 | $880.0K | $-34.5M | ||
| Q1 25 | $268.0K | — | ||
| Q4 24 | $1.6M | — | ||
| Q3 24 | $-952.0K | — | ||
| Q2 24 | $-3.5M | — | ||
| Q1 24 | $4.9M | — |
自由现金流率GAIALION
| Q4 25 | 0.3% | -15.4% | ||
| Q3 25 | -6.4% | — | ||
| Q2 25 | 3.6% | -6.6% | ||
| Q1 25 | 1.1% | — | ||
| Q4 24 | 6.5% | — | ||
| Q3 24 | -4.3% | — | ||
| Q2 24 | -16.1% | — | ||
| Q1 24 | 22.8% | — |
资本支出强度GAIALION
| Q4 25 | 6.6% | 0.4% | ||
| Q3 25 | 7.7% | — | ||
| Q2 25 | 5.7% | 0.7% | ||
| Q1 25 | 4.3% | — | ||
| Q4 24 | 4.6% | — | ||
| Q3 24 | 6.2% | — | ||
| Q2 24 | 6.6% | — | ||
| Q1 24 | 5.0% | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
GAIA
| US | $16.7M | 65% |
| Non Us | $8.8M | 35% |
LION
| Television Production | $303.1M | 42% |
| Digital Media | $155.1M | 21% |
| Third Party Purchasers Individual Agreements | $91.2M | 13% |
| Theatrical | $70.7M | 10% |
| Domestic Television | $43.1M | 6% |
| Starz Business | $24.1M | 3% |
| Other Media | $17.6M | 2% |
| Packaged Media | $14.1M | 2% |
