Financhill
Sell
44

GAIA Quote, Financials, Valuation and Earnings

Last price:
$4.48
Seasonality move :
-1.66%
Day range:
$4.43 - $4.74
52-week range:
$2.59 - $6.53
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.22x
P/B ratio:
1.31x
Volume:
10.2K
Avg. volume:
24.3K
1-year change:
64.86%
Market cap:
$106.5M
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

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

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

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock