VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
GAIA
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
GAIAGaia, Inc.
$2.13$53M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksGAIACash Flow

Gaia, Inc. (GAIA) Cash Flow Statement

28Y historyFree accessUpdated daily

Free cash flow remains highly volatile and erratic, swinging from a $4.9M inflow in 2024Q1 to a $13.5M outflow in 2024Q2, reflecting the high capital intensity of its content-heavy business model.

GAIA Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98
Cash from Operations5.87M5.67M6.92M5.87M11.52M20.87M11.65M-2.57M-21.39M-20.79M-15.38M8.16M-8.97M-23.12M16.48M5.24M-4.95M28.13M-20.41M13.45M1.74M6.73M3.13M3.71M1.03M-6.56M-1.73M-4.44M800K
Operating CF Margin %-5.73%7.66%7.3%14.04%26.22%17.43%-4.77%-48.78%-73.5%-89.19%4.34%-5.38%-14.87%8.14%1.91%-1.81%10.1%-7.94%5.11%0.79%4.73%3.23%3.64%0.92%-6.65%-2.86%-9.71%2.61%
Operating CF Growth %170.9%-18.04%17.94%-49.05%-44.79%79.12%552.6%87.96%-2.85%-35.17%-288.6%190.94%61.21%-240.35%214.43%205.82%-117.6%237.82%-251.83%670.93%-74.1%115.49%-15.84%261.74%115.64%-278.63%60.94%-654.8%-
Net Income-4.74M-4.49M-5.4M-5.8M-2.73M3.73M519K-17.89M-33.79M-23.7M-10.78M1.09M-5.63M-20.1M-12.58M-25.27M5.07M-217K-35.62M8.52M5.64M1.34M-4.64M-971.75K5.45M4.06M2.65M1.72M900K
Depreciation & Amortization9.22M10.42M18.62M17.04M15.94M13.14M12.04M9.6M6.99M4.9M3.68M5.17M4.21M3.96M9.49M6.58M7.64M7.68M8.63M12.29M7.81M4.7M4.9M3.08M2.31M2.86M1.66M1.06M300K
Stock-Based Compensation01.67M1.28M1.06M1.82M1.71M2.34M1.81M1.65M1.83M674K895K839K809K1.01M1.54M1.61M1.88M1.51M1.02M623K072K72M324.67M390.91M000
Deferred Taxes0192K-50K60K202K-2.01M180K0077K763K-12.8M28K23.86M-6.12M-11.46M1.86M-400K-15.36M-701K3.21M472K-564K94.63K162.09K32.16K384.97K-53.72K0
Other Non-Cash Items4.14M-3.07M-9.14M-6.84M-360K0-6.3M76K13.08M-77K-10.09M9.86M-1M-25.73M18.33M27.06M-977K190K47.34M448K-552K1.25M714K-71.81M-324.49M-388.77M87.79K-2.55M-100K
Working Capital Changes1.17M964K1.6M356K-3.35M4.29M2.88M3.83M3.77M-3.83M368K3.93M-7.42M-5.93M6.34M6.79M-20.15M19M-26.92M-8.14M-14.99M-1.02M2.64M1.32M-7.07M-15.66M-6.52M-4.62M-300K
Change in Receivables2.12M2.05M-1.77M-1.16M-227K-682K130K-976K-279K-501K-161K3.25M-3.87M-2.07M-1.3M2.19M-4.15M-12.59M-922K-3.33M3.32M-11.07M2.62M5.92B-5.57B-8.36B000
Change in Inventory00000-4.19M2.21M-2.04M00-279K2.78M56K1.1M-2.64M-3.23M-5.51M13.91M-3.63M-5.55M-5.37M3.14M304K-573.74K679.39K-6.72M-1.74M-1.16M-600K
Change in Payables2.34M2.12M288K4.66M-1.73M4.19M-2.21M2.04M3.15M-1.78M-172K-2.46M5.54M-4.41M5.66M9.93M-5.65M6.76M-856K345K-6.86M11.4M192K-57.88M2.22B-2.3B000
Cash from Investing-10.87M-10.05M-15M-5.28M-19.1M-23.86M-176K-20.27M-18.86M-13.01M145.21M-9.34M-8.44M64.98M-18.19M-10.79M-8.7M-9.04M-43.86M-22.79M-9.74M-40.39M-1.62M-6.7M-11.45M-5.69M2.92M-2.59M-1.1M
Capital Expenditures-5.02M-6.05M-4.98M-5.27M-8.42M-17.34M-13.33M-18.7M-18.86M-13.01M-6.59M-9.34M-5.59M-3.39M-3.81M-5.83M-8.7M-7.54M-28.59M-9.54M-3.41M-1.59M-1.65M-2.86M-3.66M-1.23M-8.74M-2.21M-1.8M
CapEx % of Revenue5.05%6.12%5.51%6.56%10.26%21.79%19.94%34.64%43.01%45.99%38.23%4.96%3.35%2.18%1.88%2.12%3.17%2.71%11.12%3.63%1.55%1.12%1.71%2.81%3.28%1.25%14.42%4.84%5.86%
Acquisitions-2M-4M0-8K-847K-6.52M13.15M-1.57M00162.13M0-5.49M41.17M-13.55M-8.4M0-1.5M-13.89M-17.12M-7M-38.8M0-3.73M-672.68K-4.46M-305.77K-2.74M0
Investments-----------------------------
Other Investing-1.85M0-10.02M0-9.84M0000-500K-6.59M-2.96M5.49M2.1M-830K3.43M-8.7M0-1.38M0668K-38.8M-26K-115K2.75M011.96M-180.35K200K
Cash from Financing5.01M12.05M6.17M-4.38M8.88M655K-10.36M4.38M37.43M12.55M-77.07M-326K1.66M-19.19M-3.06M-8.63M-5.93M-2.73M30M-29.43M97.02M38.71M372K-217.86K-399.69K25.92M3.52M9.49M200K
Debt Issued (Net)5.71M5.68M-179K-9.17M8.83M-160K-10.61M4.09M012.5M0000-2.47M-5.37M000000-55K-348K-577.73K-5.66M3.5M474.48K-400K
Equity Issued (Net)5.19M12.2M6.35M4.79M43K815K249K287K37.43M54K-76.17M160K1.81M777K0-3.33M1.04M-2.54M31.3M-29.43M97.02M38.71M427K130K178.04K31.58M15.87K9.02M600K
Dividends Paid0000000000-1.94M0-150K0-583K0-6.97M-194K00000000000
Share Repurchases000-169K000000-76.17M0000-3.33M0-2.81M-18.41M-32.91M000000000
Other Financing-5.88M-5.82M000000001.04M-486K0-19.97M077K00-1.3M0000000000
Net Change in Cash8K7.68M-1.91M-3.8M1.29M-2.34M1.11M-18.47M-2.81M-21.25M52.76M-2M-16.46M22.37M-4.69M-14.23M-19.55M16.36M-34.29M-38.62M89.85M4.59M2.06M-3.04M-10.82M13.66M4.7M2.47M-200K
Free Cash Flow-776K-377K1.94M596K-6.74M3.53M-1.68M-21.27M-40.24M-33.8M-21.98M-1.18M-14.56M-26.51M12.66M-587K-13.65M20.6M-49M3.91M-1.67M5.14M1.48M851.08K-2.63M-7.8M-10.47M-6.65M-1M
FCF Margin %-0.78%-0.38%2.15%0.74%-8.21%4.43%-2.51%-39.41%-91.79%-119.49%-127.42%-0.63%-8.73%-17.05%6.25%-0.21%-4.98%7.4%-19.05%1.49%-0.76%3.61%1.53%0.83%-2.36%-7.9%-17.28%-14.55%-3.26%
FCF Growth %93.88%-119.42%225.67%108.85%-291.01%310.44%92.12%47.14%-19.05%-53.82%-1763.95%91.9%45.08%-309.37%2257.07%95.7%-166.28%142.04%-1353.49%334.35%-132.42%248.58%73.43%132.34%66.24%25.52%-57.4%-565.14%-
FCF per Share-0.03-0.020.080.03-0.330.18-0.09-1.17-2.33-2.23-1.11-0.05-0.60-1.150.56-0.03-0.580.88-2.000.16-0.070.300.100.06-0.18-0.61-0.91-0.73-0.12
FCF Conversion (FCF/Net Income)0.16x-1.26x-1.32x-1.01x-2.96x5.59x22.45x0.14x0.63x0.89x-0.18x-0.70x0.90x-57.67x-1.28x-0.21x-1.16x95.05x0.57x1.58x0.31x5.04x-0.67x-3.82x0.19x-1.62x-0.65x-2.58x0.89x
Interest Paid0371K00301K1.14M732K690K59K004K14K442K468K195K1K57K41K0000000000
Taxes Paid077K0012K129K129K9K10K69K2.43M1.32M1.11M577K673K535K414K985K3.01M0000000000

Key Metrics

Growth RegimeDecelerating
ProfitabilityNegative
Balance SheetHealthy
Cash FlowBurning
Top Statement Risk

Persistent Operating Margin Deficit

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Remains Structurally Disconnected

As reported in recent financial statements, Gaia consistently generates positive operating cash flow despite recurring net losses, with the OCF/NI ratio frequently showing extreme volatility, such as the -1.19 multiple observed in 2026Q1, which suggests that non-cash charges are the primary driver of reported cash flow stability.

The persistent gap between net income and operating cash flow indicates that Gaia relies heavily on non-cash expenses, such as depreciation and amortization, to mask the underlying cash burn of its operations. Investors should monitor whether this reliance on accounting adjustments can continue to bridge the gap as the company attempts to scale its niche content library.

Free Cash Flow Volatility Persists

Based on the provided cash flow data, Gaia's free cash flow trajectory remains highly erratic, swinging from a peak of $4.9M in 2024Q1 to a significant outflow of $13.5M in 2024Q2, reflecting an inability to maintain consistent cash generation despite the company's high-margin subscription business model.

The inconsistency in free cash flow suggests that capital expenditures are not being managed in lockstep with revenue growth, leading to periods of significant cash depletion. This volatility warrants further investigation into whether the company's content production cycles are creating lumpy cash requirements that threaten long-term liquidity.

Capital Intensity Risks Future Liquidity

According to historical cash flow filings, Gaia's capital intensity, measured by the CapEx/Revenue ratio, has fluctuated significantly, reaching as high as 52.4% in 2024Q2, which indicates that the company's content-heavy strategy requires substantial and unpredictable reinvestment to maintain its competitive position in the streaming market.

The high variability in capital expenditures suggests that Gaia is struggling to balance the need for new content with the reality of its limited cash reserves. If the company cannot optimize its content production costs, the current level of capital intensity may continue to pressure its ability to reach self-sustaining cash flow.

Working Capital Swings Obscure Performance

Data from the last ten quarters reveals that working capital changes have been a major source of cash flow variance, with a notable $3.5M inflow in 2024Q1 followed by a $2.9M outflow in 2024Q2, suggesting that the company's cash position is highly sensitive to timing differences in collections.

These fluctuations in working capital appear to be masking the underlying operational cash burn, making it difficult to assess the true efficiency of the company's subscription collection process. Investors should be cautious of relying on short-term cash flow improvements that may be driven by temporary shifts in payables or receivables rather than core business growth.

GAIA — Frequently Asked Questions

Quick answers to the most common questions about buying GAIA stock.

How much cash does Gaia, Inc. (GAIA) generate from operations?

Gaia, Inc. (GAIA) generated $5.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Gaia, Inc.'s free cash flow?

Gaia, Inc. (GAIA) reported negative free cash flow of $0.4M in 2025, indicating capital requirements exceeded cash from operations.

What is Gaia, Inc.'s capital expenditure (CapEx)?

Gaia, Inc. (GAIA) spent $6.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.