vs
GAIA, INC（GAIA）与狮门娱乐（STRZ）财务数据对比。点击上方公司名可切换其他公司
狮门娱乐的季度营收约是GAIA, INC的12.6倍（$320.9M vs $25.5M）。GAIA, INC净利率更高（-0.3% vs -16.4%，领先16.1%）。GAIA, INC同比增速更快（5.8% vs -7.5%）。GAIA, INC自由现金流更多（$76.0K vs $-31.3M）。过去两年GAIA, INC的营收复合增速更高（9.4% vs -40.6%）
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。
Starz娱乐集团（原狮门娱乐）是一家加拿大裔美国合资娱乐企业，1997年由弗兰克·朱斯特拉创立，目前总部坐落于加利福尼亚州圣莫尼卡，注册经营原籍为不列颠哥伦比亚省温哥华，在影视内容制作发行领域拥有深厚行业积淀。
GAIA vs STRZ — 直观对比
营收规模更大
STRZ
是对方的12.6倍
$25.5M
营收增速更快
GAIA
高出13.3%
-7.5%
净利率更高
GAIA
高出16.1%
-16.4%
自由现金流更多
GAIA
多$31.4M
$-31.3M
两年增速更快
GAIA
近两年复合增速
-40.6%
损益表 — Q4 2025 vs Q3 2025
| 指标 | | |
|---|---|---|
| 营收 | $25.5M | $320.9M |
| 净利润 | $-75.0K | $-52.6M |
| 毛利率 | 87.6% | — |
| 营业利润率 | -2.6% | -10.8% |
| 净利率 | -0.3% | -16.4% |
| 营收同比 | 5.8% | -7.5% |
| 净利润同比 | 91.7% | -71.9% |
| 每股收益（稀释后） | $-0.02 | $-3.15 |
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GAIASTRZ
| Q4 25 | $25.5M | — | ||
| Q3 25 | $25.0M | $320.9M | ||
| Q2 25 | $24.6M | $319.7M | ||
| Q1 25 | $23.8M | — | ||
| Q4 24 | $24.1M | $970.5M | ||
| Q3 24 | $22.0M | $346.9M | ||
| Q2 24 | $21.9M | $347.6M | ||
| Q1 24 | $21.3M | — |
净利润GAIASTRZ
| Q4 25 | $-75.0K | — | ||
| Q3 25 | $-1.2M | $-52.6M | ||
| Q2 25 | $-2.0M | $-42.5M | ||
| Q1 25 | $-1.2M | — | ||
| Q4 24 | $-907.0K | $-21.9M | ||
| Q3 24 | $-1.2M | $-30.6M | ||
| Q2 24 | $-2.2M | $4.2M | ||
| Q1 24 | $-971.0K | — |
毛利率GAIASTRZ
| 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GAIASTRZ
| Q4 25 | -2.6% | — | ||
| Q3 25 | -5.0% | -10.8% | ||
| Q2 25 | -8.9% | -8.4% | ||
| Q1 25 | -4.3% | — | ||
| Q4 24 | -7.1% | 3.7% | ||
| Q3 24 | -5.3% | -4.9% | ||
| Q2 24 | -9.1% | 2.9% | ||
| Q1 24 | -4.0% | — |
净利率GAIASTRZ
| Q4 25 | -0.3% | — | ||
| Q3 25 | -4.6% | -16.4% | ||
| Q2 25 | -8.3% | -13.3% | ||
| Q1 25 | -5.1% | — | ||
| Q4 24 | -3.8% | -2.3% | ||
| Q3 24 | -5.4% | -8.8% | ||
| Q2 24 | -9.9% | 1.2% | ||
| Q1 24 | -4.6% | — |
每股收益（稀释后）GAIASTRZ
| Q4 25 | $-0.02 | — | ||
| Q3 25 | $-0.05 | $-3.15 | ||
| Q2 25 | $-0.07 | $-2.54 | ||
| Q1 25 | $-0.04 | — | ||
| Q4 24 | $-0.03 | $-0.09 | ||
| Q3 24 | $-0.05 | $-1.83 | ||
| Q2 24 | $-0.09 | $0.26 | ||
| 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 | $37.0M |
| 总债务越低越好 | — | $608.7M |
| 股东权益账面价值 | $87.9M | $663.2M |
| 总资产 | $154.6M | $2.0B |
| 负债/权益比越低杠杆越低 | — | 0.92× |
8季度趋势，按日历期对齐
现金及短期投资GAIASTRZ
| Q4 25 | $13.5M | — | ||
| Q3 25 | $14.2M | $37.0M | ||
| Q2 25 | $13.9M | $51.6M | ||
| Q1 25 | $13.1M | — | ||
| Q4 24 | $5.9M | $200.5M | ||
| Q3 24 | $4.4M | $229.6M | ||
| Q2 24 | $5.5M | $192.5M | ||
| Q1 24 | $8.6M | — |
总债务GAIASTRZ
| Q4 25 | — | — | ||
| Q3 25 | — | $608.7M | ||
| Q2 25 | — | $611.7M | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $2.4B | ||
| Q3 24 | — | $2.1B | ||
| Q2 24 | — | $1.5B | ||
| Q1 24 | — | — |
股东权益GAIASTRZ
| Q4 25 | $87.9M | — | ||
| Q3 25 | $86.3M | $663.2M | ||
| Q2 25 | $85.7M | $712.3M | ||
| Q1 25 | $87.0M | — | ||
| Q4 24 | $80.7M | $-168.3M | ||
| Q3 24 | $81.2M | $935.9M | ||
| Q2 24 | $82.1M | $973.1M | ||
| Q1 24 | $84.8M | — |
总资产GAIASTRZ
| Q4 25 | $154.6M | — | ||
| Q3 25 | $151.1M | $2.0B | ||
| Q2 25 | $147.0M | $2.1B | ||
| Q1 25 | $148.5M | — | ||
| Q4 24 | $141.2M | $7.2B | ||
| Q3 24 | $139.6M | $7.1B | ||
| Q2 24 | $142.1M | $7.2B | ||
| Q1 24 | $133.8M | — |
负债/权益比GAIASTRZ
| Q4 25 | — | — | ||
| Q3 25 | — | 0.92× | ||
| Q2 25 | — | 0.86× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 2.24× | ||
| Q2 24 | — | 1.59× | ||
| Q1 24 | — | — |
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 | $-26.1M |
| 自由现金流经营现金流 - 资本支出 | $76.0K | $-31.3M |
| 自由现金流率自由现金流/营收 | 0.3% | -9.8% |
| 资本支出强度资本支出/营收 | 6.6% | 1.6% |
| 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 | $-317.7M |
8季度趋势，按日历期对齐
经营现金流GAIASTRZ
| Q4 25 | $1.8M | — | ||
| Q3 25 | $326.0K | $-26.1M | ||
| Q2 25 | $2.3M | $65.4M | ||
| Q1 25 | $1.3M | — | ||
| Q4 24 | $2.7M | $-335.3M | ||
| Q3 24 | $409.0K | $9.1M | ||
| Q2 24 | $-2.1M | $-33.5M | ||
| Q1 24 | $5.9M | — |
自由现金流GAIASTRZ
| Q4 25 | $76.0K | — | ||
| Q3 25 | $-1.6M | $-31.3M | ||
| Q2 25 | $880.0K | $58.5M | ||
| Q1 25 | $268.0K | — | ||
| Q4 24 | $1.6M | $-349.3M | ||
| Q3 24 | $-952.0K | $4.4M | ||
| Q2 24 | $-3.5M | $-38.4M | ||
| Q1 24 | $4.9M | — |
自由现金流率GAIASTRZ
| Q4 25 | 0.3% | — | ||
| Q3 25 | -6.4% | -9.8% | ||
| Q2 25 | 3.6% | 18.3% | ||
| Q1 25 | 1.1% | — | ||
| Q4 24 | 6.5% | -36.0% | ||
| Q3 24 | -4.3% | 1.3% | ||
| Q2 24 | -16.1% | -11.0% | ||
| Q1 24 | 22.8% | — |
资本支出强度GAIASTRZ
| Q4 25 | 6.6% | — | ||
| Q3 25 | 7.7% | 1.6% | ||
| Q2 25 | 5.7% | 2.2% | ||
| Q1 25 | 4.3% | — | ||
| Q4 24 | 4.6% | 1.4% | ||
| Q3 24 | 6.2% | 1.4% | ||
| Q2 24 | 6.6% | 1.4% | ||
| Q1 24 | 5.0% | — |
现金转化率GAIASTRZ
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | -7.98× | ||
| Q1 24 | — | — |
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% |
STRZ
| Over The Top Subscription Service OTT | $222.8M | 69% |
| Linear Subscription Service | $98.1M | 31% |
