Financhill
Sell
45

GAIA Quote, Financials, Valuation and Earnings

Last price:
$4.73
Seasonality move :
-1.66%
Day range:
$4.65 - $4.83
52-week range:
$2.57 - $6.53
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.25x
P/B ratio:
1.35x
Volume:
4.2K
Avg. volume:
24.7K
1-year change:
78.93%
Market cap:
$109.3M
Revenue:
$80.4M
EPS (TTM):
-$0.27
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $54M $66.8M $79.6M $82M $80.4M
Revenue Growth (YoY) 28.53% 23.8% 19.07% 3.09% -1.97%
 
Cost of Revenues $7.1M $8.7M $10.5M $10.9M $11.6M
Gross Profit $46.9M $58.2M $69M $71.1M $68.8M
Gross Profit Margin 86.83% 87.06% 86.77% 86.7% 85.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $64.1M $62.8M $66.7M $71.3M $73.4M
Other Inc / (Exp) -- -- -$360K -$2.6M -$501K
Operating Expenses $64.1M $62.8M $66.7M $71.3M $73.4M
Operating Income -$17.2M -$4.6M $2.3M -$216K -$4.6M
 
Net Interest Expenses $643K -- $265K $257K $467K
EBT. Incl. Unusual Items -$17.8M $699K $1.7M -$3M -$5.5M
Earnings of Discontinued Ops. -$258K -- -- -$360K --
Income Tax Expense $45K $180K -$2M $202K $60K
Net Income to Company -$17.9M $519K $3.7M -$3.2M -$5.6M
 
Minority Interest in Earnings -- -- -- -$296K -$207K
Net Income to Common Excl Extra Items -$18.2M $519K $3.7M -$3.9M -$5.8M
 
Basic EPS (Cont. Ops) -$1.00 $0.03 $0.19 -$0.19 -$0.27
Diluted EPS (Cont. Ops) -$1.00 $0.03 $0.19 -$0.19 -$0.27
Weighted Average Basic Share $18.2M $18.9M $19.3M $20.7M $21.5M
Weighted Average Diluted Share $18.2M $19.3M $19.8M $20.7M $21.5M
 
EBITDA -$7.6M $7.4M $15.1M $13.2M $12M
EBIT -$17.2M -$4.6M $2M -$2.8M -$5.1M
 
Revenue (Reported) $54M $66.8M $79.6M $82M $80.4M
Operating Income (Reported) -$17.2M -$4.6M $2.3M -$216K -$4.6M
Operating Income (Adjusted) -$17.2M -$4.6M $2M -$2.8M -$5.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $17.5M $20.4M $19.9M $20.2M $22.2M
Revenue Growth (YoY) 28.38% 16.35% -2.44% 1.59% 9.56%
 
Cost of Revenues $2.3M $2.6M $2.6M $3M $3.1M
Gross Profit $15.3M $17.8M $17.3M $17.2M $19.1M
Gross Profit Margin 87.09% 87.13% 86.7% 85.25% 86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.9M $17.1M $17.6M $17.7M $20.4M
Other Inc / (Exp) -- -- -$2M -$125K --
Operating Expenses $14.9M $17.1M $17.6M $17.7M $20.4M
Operating Income $368K $726K -$303K -$447K -$1.4M
 
Net Interest Expenses -- $79K $65K $141K $144K
EBT. Incl. Unusual Items $6.3M $647K -$2.4M -$713K -$1.5M
Earnings of Discontinued Ops. -- -- -$7K -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $6.3M $647K -$2.4M -$713K -$1.5M
 
Minority Interest in Earnings -- -- -- -$59K $308K
Net Income to Common Excl Extra Items $6.3M $647K -$2.4M -$772K -$1.2M
 
Basic EPS (Cont. Ops) $0.33 $0.03 -$0.11 -$0.04 -$0.05
Diluted EPS (Cont. Ops) $0.32 $0.03 -$0.11 -$0.04 -$0.05
Weighted Average Basic Share $19.2M $19.3M $20.8M $21.2M $23.4M
Weighted Average Diluted Share $19.7M $19.8M $20.8M $21.2M $23.4M
 
EBITDA $3.4M $4M $1.8M $3.8M $3.3M
EBIT $368K $726K -$2.3M -$572K -$1.4M
 
Revenue (Reported) $17.5M $20.4M $19.9M $20.2M $22.2M
Operating Income (Reported) $368K $726K -$303K -$447K -$1.4M
Operating Income (Adjusted) $368K $726K -$2.3M -$572K -$1.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $62.9M $77.4M $83.3M $79.3M $86.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.2M $10M $11.3M $11.2M $12.7M
Gross Profit $54.7M $67.4M $72M $68.1M $73.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $62.4M $65.1M $71.2M $71.7M $79.7M
Other Inc / (Exp) -- -- -$2M -$886K -$126K
Operating Expenses $62.4M $65.1M $71.2M $71.7M $79.7M
Operating Income -$7.7M $2.3M $851K -$3.6M -$5.7M
 
Net Interest Expenses -- $265K $243K $457K $488K
EBT. Incl. Unusual Items -$2.5M $2.1M -$1.8M -$5M -$6.3M
Earnings of Discontinued Ops. -- -- -$300K -$60K --
Income Tax Expense $69K $111K -$2M $202K $60K
Net Income to Company -$2.6M $2M $210K -$5.2M -$6.4M
 
Minority Interest in Earnings -- -- -- -$142K $139K
Net Income to Common Excl Extra Items -$2.6M $2M -$90K -$5.7M -$6.3M
 
Basic EPS (Cont. Ops) -$0.14 $0.10 -- -$0.23 -$0.27
Diluted EPS (Cont. Ops) -$0.15 $0.10 -$0.01 -$0.23 -$0.27
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $4.1M $15M $14M $12.1M $12.3M
EBIT -$7.7M $2.3M -$1.6M -$4.5M -$5.9M
 
Revenue (Reported) $62.9M $77.4M $83.3M $79.3M $86.6M
Operating Income (Reported) -$7.7M $2.3M $851K -$3.6M -$5.7M
Operating Income (Adjusted) -$7.7M $2.3M -$1.6M -$4.5M -$5.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $48.2M $58.7M $62.5M $59.7M $65.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.2M $7.6M $8.3M $8.6M $9.7M
Gross Profit $42M $51.2M $54.1M $51.1M $56.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $47.1M $49.3M $53.8M $54.2M $60.5M
Other Inc / (Exp) -- -- -$2M -$375K --
Operating Expenses $47.1M $49.3M $53.8M $54.2M $60.5M
Operating Income -$5.1M $1.8M $351K -$3.1M -$4.2M
 
Net Interest Expenses $551K $197K $175K $375K $396K
EBT. Incl. Unusual Items $278K $1.6M -$1.9M -$3.8M -$4.6M
Earnings of Discontinued Ops. -- -- -$300K -- --
Income Tax Expense $69K -- -- -- --
Net Income to Company $209K $1.6M -$1.9M -$3.8M -$4.6M
 
Minority Interest in Earnings -- -- -- -$142K $204K
Net Income to Common Excl Extra Items $209K $1.6M -$2.2M -$4M -$4.4M
 
Basic EPS (Cont. Ops) $0.01 $0.08 -$0.11 -$0.19 -$0.19
Diluted EPS (Cont. Ops) -- $0.08 -$0.11 -$0.19 -$0.19
Weighted Average Basic Share $56.5M $57.8M $62.1M $62.9M $69.9M
Weighted Average Diluted Share $57.1M $59.3M $62.4M $62.9M $69.9M
 
EBITDA $3.9M $11.5M $10.3M $9.3M $9.6M
EBIT -$5.1M $1.8M -$1.7M -$3.4M -$4.2M
 
Revenue (Reported) $48.2M $58.7M $62.5M $59.7M $65.9M
Operating Income (Reported) -$5.1M $1.8M $351K -$3.1M -$4.2M
Operating Income (Adjusted) -$5.1M $1.8M -$1.7M -$3.4M -$4.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $11.5M $12.6M $10.3M $11.6M $7.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3M $2M $2.7M $3M $4.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.4M $1.7M $2M $2.5M $2M
Total Current Assets $16.2M $16.4M $15M $17.2M $16.1M
 
Property Plant And Equipment $2.3M $10.4M $9.2M $21.4M $22.4M
Long-Term Investments $10M $10M $10M $6.9M $6.4M
Goodwill $17.3M $17.3M $28.9M $31.9M $31.9M
Other Intangibles $35.4M $38M $52.1M $53.3M $52M
Other Long-Term Assets $22.1M $15.4M $16.4M $4.6M $1.5M
Total Assets $106.2M $110M $133.7M $135.2M $130.3M
 
Accounts Payable $6.6M $4.8M $9.1M $7.4M $12M
Accrued Expenses $1.8M $1.5M $2.2M $1.9M $1M
Current Portion Of Long-Term Debt -- $138K -- $149K $155K
Current Portion Of Capital Lease Obligations -- $691K -- $745K $780K
Other Current Liabilities -- -- -- $2M $560K
Total Current Liabilities $18.6M $21.3M $29.8M $27.4M $31.4M
 
Long-Term Debt $18.4M $6.3M $6.1M $15M $5.8M
Capital Leases -- -- -- -- --
Total Liabilities $37.3M $35.8M $43.5M $49.3M $43.5M
 
Common Stock $2K $2K $2K $2K $3K
Other Common Equity Adj -- -- -- -- --
Common Equity $68.9M $74.2M $90.2M $84.8M $85.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $1.1M $1.3M
Total Equity $68.9M $74.2M $90.2M $85.9M $86.8M
 
Total Liabilities and Equity $106.2M $110M $133.7M $135.2M $130.3M
Cash and Short Terms $11.5M $12.6M $10.3M $11.6M $7.8M
Total Debt $18.4M $6.4M $7M $15.1M $6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $8.7M $14.4M $10.8M $11.2M $4.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.4M $2.6M $3.1M $3.8M $5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $2M $1.9M $2.7M $4.1M $2.6M
Total Current Assets $13.1M $18.9M $16.7M $19.2M $14.4M
 
Property Plant And Equipment $24.7M $50.3M $60.5M $57M $31.8M
Long-Term Investments $12.1M -- -- -- --
Goodwill $17.3M $17.3M $28.9M $31.9M $31.9M
Other Intangibles $39.7M -- $2.4M $1.8M $54.7M
Other Long-Term Assets -- $29.2M -- -- $6.8M
Total Assets $106.8M $115.7M $136.9M $138.4M $139.6M
 
Accounts Payable -- -- -- -- $13.6M
Accrued Expenses -- -- -- -- $1.9M
Current Portion Of Long-Term Debt -- -- -- -- $160K
Current Portion Of Capital Lease Obligations -- -- -- -- $824K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $20.9M $24M $34.5M $39.3M $33.8M
 
Long-Term Debt $12.1M $6.1M $6M $5.8M $5.7M
Capital Leases -- -- -- -- --
Total Liabilities $33.3M $37.8M $47.5M $51.6M $45.1M
 
Common Stock $2K $2K $2K $2K $3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $13.3M
Total Equity $73.5M $77.9M $89.4M $86.8M $94.5M
 
Total Liabilities and Equity $106.8M $115.7M $136.9M $138.4M $139.6M
Cash and Short Terms $8.7M $14.4M $10.8M $11.2M $4.4M
Total Debt $12.1M $6.1M $13.6M $15.8M $5.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$17.9M $519K $3.7M -$3.2M -$5.6M
Depreciation & Amoritzation $9.6M $12M $13.1M $15.9M $17M
Stock-Based Compensation $1.8M $2.3M $1.7M $1.8M $1.1M
Change in Accounts Receivable -$976K $130K -$682K -$227K -$3.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$2.6M $11.7M $20.9M $1.7M $5.9M
 
Capital Expenditures $18.7M $13.3M $17.3M $8.4M $5.3M
Cash Acquisitions -$1.6M -- -$6.5M -$847K -$8K
Cash From Investing -$20.3M -$176K -$23.9M -$9.3M -$5.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $16.6M $10.4M -- $16.5M $28.9M
Long-Term Debt Repaid -$12.5M -$21M -$160K -$7.7M -$38.1M
Repurchase of Common Stock -- -- -- -- -$169K
Other Financing Activities -- -- -- -- --
Cash From Financing $4.4M -$10.4M $655K $8.9M -$4.4M
 
Beginning Cash (CF) $30M $11.5M $12.6M $10.3M $11.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18.5M $1.1M -$2.3M $1.3M -$3.8M
Ending Cash (CF) $11.5M $12.6M $10.3M $11.6M $7.8M
 
Levered Free Cash Flow -$21.3M -$1.7M $3.5M -$6.7M $596K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $6.3M $647K -$2.4M -$713K -$1.5M
Depreciation & Amoritzation $3M $3.3M $4.1M $4.3M $4.7M
Stock-Based Compensation $336K $533K $337K $56K $341K
Change in Accounts Receivable $103K $239K -$149K -$209K $341K
Change in Inventories -- -- -- -- --
Cash From Operations $3.3M $5.1M $1.7M $1.4M $409K
 
Capital Expenditures $3.3M $4.4M $4.5M $1.1M $1.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $9.9M -$4.4M -$4.5M -$1.1M -$1.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4M -- $7.5M $7.3M $6.5M
Long-Term Debt Repaid -$17M -$81K -$48K -$7.3M -$6.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$12.9M -$81K $7.5M $1K -$142K
 
Beginning Cash (CF) $8.5M $13.7M $6.2M $10.9M $5.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $263K $689K $4.6M $350K -$1.1M
Ending Cash (CF) $8.7M $14.4M $10.8M $11.2M $4.4M
 
Levered Free Cash Flow $45K $770K -$2.8M $349K -$952K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.6M $2M $210K -$5.2M -$6.4M
Depreciation & Amoritzation $11.8M $12.7M $15.5M $16.6M $18.1M
Stock-Based Compensation $2.1M $1.7M $1.7M $1.2M $1.5M
Change in Accounts Receivable -$439K -$231K -$510K -$560K -$3.7M
Change in Inventories -- -- -- -- --
Cash From Operations $10.5M $19M $14.4M -$3.7M $7.4M
 
Capital Expenditures $14.2M $16.3M $18M -$2.7M $16.2M
Cash Acquisitions -- -- -$7.4M -- --
Cash From Investing -$1M -$16.3M -$25.4M $2.7M -$16.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $7.5M $28.9M $19.5M
Long-Term Debt Repaid -$17M -$4.2M -$141K -$27.5M -$28.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$12.5M $3M $7.5M $1.4M $1.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.9M $5.7M -$3.6M $388K -$6.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.6M $2.7M -$3.7M -$1M -$8.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $209K $1.6M -$1.9M -$3.8M -$4.6M
Depreciation & Amoritzation $9M $9.6M $12M $12.7M $13.8M
Stock-Based Compensation $1.9M $1.2M $1.3M $599K $1M
Change in Accounts Receivable -$204K -$565K -$393K -$726K -$1.3M
Change in Inventories -- -- -- -- --
Cash From Operations $7.2M $14.6M $8.1M $2.7M $4.3M
 
Capital Expenditures $10.4M $13.4M $14.1M $3M $13.9M
Cash Acquisitions -- -- -$847K -- --
Cash From Investing $2.8M -$13.4M -$14.9M -$3M -$13.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4M -- $7.5M $19.9M $10.5M
Long-Term Debt Repaid -$17M -$160K -$141K -$20M -$10.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$12.8M $592K $7.4M -$43K $6.2M
 
Beginning Cash (CF) $30M $39.4M $24.9M $33.3M $25.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.8M $1.8M $572K -$333K -$3.4M
Ending Cash (CF) $27.2M $41.2M $25.4M $33M $22.4M
 
Levered Free Cash Flow -$3.2M $1.2M -$6M -$290K -$9.6M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 26

Power Solutions International [PSIX] is down 6.06% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 3.16% over the past day.

Buy
75
SMLR alert for Dec 26

Semler Scientific [SMLR] is down 1.36% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock