vs
GAIA, INC（GAIA）与万物新生（RERE）财务数据对比。点击上方公司名可切换其他公司
万物新生的季度营收约是GAIA, INC的1.7倍（$43.2M vs $25.5M），万物新生净利率更高（16.9% vs -0.3%，领先17.2%）
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。
万物新生集团（ATRenew Inc.）是中国领先的二手消费电子产品交易与服务平台运营商，核心业务覆盖数码产品回收、质检、翻新及售卖，运营有爱回收等知名品牌，服务覆盖个人消费者及企业客户，市场遍及国内及部分东南亚地区。
GAIA vs RERE — 直观对比
营收规模更大
RERE
是对方的1.7倍
$25.5M
净利率更高
RERE
高出17.2%
-0.3%
损益表 — Q4 FY2025 vs Q1 FY2023
| 指标 | | |
|---|---|---|
| 营收 | $25.5M | $43.2M |
| 净利润 | $-75.0K | $7.3M |
| 毛利率 | 87.6% | — |
| 营业利润率 | -2.6% | — |
| 净利率 | -0.3% | 16.9% |
| 营收同比 | 5.8% | — |
| 净利润同比 | 91.7% | — |
| 每股收益（稀释后） | $-0.02 | — |
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GAIARERE
| Q4 25 | $25.5M | — | ||
| Q3 25 | $25.0M | — | ||
| Q2 25 | $24.6M | — | ||
| Q1 25 | $23.8M | — | ||
| Q4 24 | $24.1M | — | ||
| Q3 24 | $22.0M | — | ||
| Q2 24 | $21.9M | — | ||
| Q1 24 | $21.3M | — |
净利润GAIARERE
| Q4 25 | $-75.0K | — | ||
| Q3 25 | $-1.2M | — | ||
| Q2 25 | $-2.0M | — | ||
| Q1 25 | $-1.2M | — | ||
| Q4 24 | $-907.0K | — | ||
| Q3 24 | $-1.2M | — | ||
| Q2 24 | $-2.2M | — | ||
| Q1 24 | $-971.0K | — |
毛利率GAIARERE
| 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GAIARERE
| Q4 25 | -2.6% | — | ||
| Q3 25 | -5.0% | — | ||
| Q2 25 | -8.9% | — | ||
| Q1 25 | -4.3% | — | ||
| Q4 24 | -7.1% | — | ||
| Q3 24 | -5.3% | — | ||
| Q2 24 | -9.1% | — | ||
| Q1 24 | -4.0% | — |
净利率GAIARERE
| Q4 25 | -0.3% | — | ||
| Q3 25 | -4.6% | — | ||
| Q2 25 | -8.3% | — | ||
| 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）GAIARERE
| Q4 25 | $-0.02 | — | ||
| Q3 25 | $-0.05 | — | ||
| Q2 25 | $-0.07 | — | ||
| 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 | $228.0M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $87.9M | $557.1M |
| 总资产 | $154.6M | $722.9M |
| 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GAIARERE
| Q4 25 | $13.5M | — | ||
| Q3 25 | $14.2M | — | ||
| Q2 25 | $13.9M | — | ||
| Q1 25 | $13.1M | — | ||
| Q4 24 | $5.9M | — | ||
| Q3 24 | $4.4M | — | ||
| Q2 24 | $5.5M | — | ||
| Q1 24 | $8.6M | — |
股东权益GAIARERE
| Q4 25 | $87.9M | — | ||
| Q3 25 | $86.3M | — | ||
| Q2 25 | $85.7M | — | ||
| Q1 25 | $87.0M | — | ||
| Q4 24 | $80.7M | — | ||
| Q3 24 | $81.2M | — | ||
| Q2 24 | $82.1M | — | ||
| Q1 24 | $84.8M | — |
总资产GAIARERE
| Q4 25 | $154.6M | — | ||
| Q3 25 | $151.1M | — | ||
| Q2 25 | $147.0M | — | ||
| 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 | — |
| 自由现金流经营现金流 - 资本支出 | $76.0K | — |
| 自由现金流率自由现金流/营收 | 0.3% | — |
| 资本支出强度资本支出/营收 | 6.6% | — |
| 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GAIARERE
| Q4 25 | $1.8M | — | ||
| Q3 25 | $326.0K | — | ||
| Q2 25 | $2.3M | — | ||
| 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GAIARERE
| 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 | — |
自由现金流率GAIARERE
| 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% | — |
资本支出强度GAIARERE
| 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% | — |
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% |
RERE
暂无分部数据
