Skip to main content
logo
Gaia, Inc. (GAIA)
NASDAQ: GAIA · Real-Time Price · USD
1.510
-0.030 (-1.95%)
Sep 9, 2026, 4:00 PM EDT - Market closed

Gaia, Inc. Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.

Operating Activities

Fiscal Quarter
Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Period Ending
Jun '26 Mar '26 Dec '25 Sep '25 Jun '25 Mar '25 Dec '24 Sep '24 Jun '24 Mar '24 Dec '23 Sep '23 Jun '23 Mar '23 Dec '22 Sep '22 Jun '22 Mar '22 Dec '21 Sep '21
Net Income
-5.96-4.74-4.49-4.77-4.81-5.2-5.23-6.27-5.85-5.54-5.8-5.68-7.29-5.28-3.89-0.092.933.463.731.96
Depreciation & Amortization
7.657.798.058.398.68.728.588.268.087.867.831.513.665.77.629.018.227.456.657.06
Other Amortization
10.710.5610.4210.410.3110.1810.049.879.79.499.2115.1212.7510.498.326.56.56.56.55.6
Loss (Gain) on Equity Investments
-0.01------0.130.250.380.50.890.760.640.51-----
Stock-Based Compensation
1.571.691.671.481.461.271.281.461.181.311.061.151.431.361.821.741.941.641.711.71
Other Operating Activities
-11.08-11.12-10.93-11.71-11.3-10.53-9.35-6.77-6.06-6.44-7.29-14.66-12.79-10.28-7.91-1.71-1.72-1.85-2.010.18
Change in Accounts Receivable
0.270.20.14-0.46-0.8-0.98-1.54-3.69-2.12-1.9-1.161.550.060.03-0.26-0.51-0.12-0.35-0.68-0.23
Change in Accounts Payable
-0.131.72.12-0.33-0.540.90.291.764.612.994.664.182.720.57-1.71.591.943.454.191.22
Change in Unearned Revenue
-3.27-1.14-1.061.633.333.573.412.032.262.261.740.760.26-0.3-0.72-1.25-1.2-0.260.771.57
Change in Other Net Operating Assets
-1.520.92-0.231.950.4-5.63-0.560.66-3.60.71-4.88-8.46-4.94-4.36-1.75-0.63-0.37-0.20.01-0.03
Operating Cash Flow
-1.795.875.676.576.652.296.927.458.4611.125.87-3.71-3.45-1.641.6814.3517.8219.6820.8719.04
Operating Cash Flow Growth (YoY)
-156.85%-18.04%-11.84%-21.35%-79.45%17.94%---249.41%----91.95%-24.61%3.46%32.70%79.12%80.58%

Investing Activities

Fiscal Quarter
Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Period Ending
Jun '26 Mar '26 Dec '25 Sep '25 Jun '25 Mar '25 Dec '24 Sep '24 Jun '24 Mar '24 Dec '23 Sep '23 Jun '23 Mar '23 Dec '22 Sep '22 Jun '22 Mar '22 Dec '21 Sep '21
Capital Expenditures
-7.75-6.65-6.05-5.46-4.9-4.94-4.98-6.18-5.89-4.93-5.272.66-0.75-4.85-8.42-18.04-17.93-17.55-17.34-16.31
Cash Acquisitions
-2-2-2------------0.85-7.37-7.37-7.37-6.52-
Sale (Purchase) of Intangibles
----0.02-0.02-10.02-10.02-10.01-10.01-0.01-0.01---------
Investment in Securities
-2-2-2-2----------------
Other Investing Activities
--0.23------------------
Investing Cash Flow
-11.75-10.87-10.05-7.48-4.91-14.96-15-16.19-15.89-4.94-5.282.66-0.75-4.85-9.26-25.41-25.3-24.91-23.86-16.31

Financing Activities

Fiscal Quarter
Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Period Ending
Jun '26 Mar '26 Dec '25 Sep '25 Jun '25 Mar '25 Dec '24 Sep '24 Jun '24 Mar '24 Dec '23 Sep '23 Jun '23 Mar '23 Dec '22 Sep '22 Jun '22 Mar '22 Dec '21 Sep '21
Short-Term Debt Issued
--7.98---19.5---28.9---16.5-----
Long-Term Debt Issued
--5.68-----------------
Total Debt Issued
15.6611.6613.661420.524.519.519.520.322.628.928.929.122.816.57.5---6.39
Short-Term Debt Repaid
---8----19.68----38.07---------
Long-Term Debt Repaid
---------------7.67----0.16-
Total Debt Repaid
-10.02-6.01-8-14.18-20.68-24.68-19.68-28.72-29.48-31.81-38.07-27.51-20.26-13.92-7.67-0.14-0.17-0.16-0.16-4.16
Net Debt Issued (Repaid)
5.645.655.66-0.18-0.18-0.18-0.18-9.22-9.18-9.21-9.171.398.848.888.837.36-0.17-0.16-0.162.23
Issuance of Common Stock
0.070.057.037.037.037.030.034.954.934.954.960.040.040.070.040.110.110.740.820.75
Repurchase of Common Stock
-0.18-0.06------0.17-0.17-0.17-0.17---------
Other Financing Activities
-0.63-0.63-0.633.87-0.126.326.326.326.43-----------
Financing Cash Flow
4.895.0112.0510.716.7313.166.171.882.02-4.43-4.381.438.888.948.887.47-0.070.580.662.98

Net Cash Flow

Fiscal Quarter
Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Period Ending
Jun '26 Mar '26 Dec '25 Sep '25 Jun '25 Mar '25 Dec '24 Sep '24 Jun '24 Mar '24 Dec '23 Sep '23 Jun '23 Mar '23 Dec '22 Sep '22 Jun '22 Mar '22 Dec '21 Sep '21
Net Cash Flow
-8.650.017.689.88.470.49-1.91-6.86-5.421.75-3.80.394.682.451.29-3.59-7.54-4.65-2.345.71

Free Cash Flow

Fiscal Quarter
Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Period Ending
Jun '26 Mar '26 Dec '25 Sep '25 Jun '25 Mar '25 Dec '24 Sep '24 Jun '24 Mar '24 Dec '23 Sep '23 Jun '23 Mar '23 Dec '22 Sep '22 Jun '22 Mar '22 Dec '21 Sep '21
Free Cash Flow
-9.55-0.78-0.381.111.75-2.651.941.272.576.190.6-1.04-4.2-6.49-6.74-3.69-0.112.143.532.73
Free Cash Flow Growth (YoY)
----12.92%-31.75%-225.67%----------541.14%--
Free Cash Flow Margin
-9.73%-0.78%-0.38%1.12%1.85%-2.89%2.17%1.48%3.06%7.54%0.74%-1.32%-5.32%-8.13%-8.21%-4.43%-0.13%2.59%4.43%3.52%
Free Cash Flow Per Share
-0.38-0.03-0.010.040.07-0.110.080.060.110.280.03-0.05-0.20-0.31-0.33-0.18-0.010.110.180.14
Levered Free Cash Flow
6.0713.8213.7416.9215.294.994.461.842.6712.3110.9818.2614.578.966.41.052.354.335.612.32
Unlevered Free Cash Flow
6.0713.8213.7416.9215.295.014.462.142.9812.611.2818.5514.819.166.561.22.514.495.772.48

Additional Metrics

Fiscal Quarter
Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Period Ending
Jun '26 Mar '26 Dec '25 Sep '25 Jun '25 Mar '25 Dec '24 Sep '24 Jun '24 Mar '24 Dec '23 Sep '23 Jun '23 Mar '23 Dec '22 Sep '22 Jun '22 Mar '22 Dec '21 Sep '21
Cash Interest Paid
0.410.350.370.470.540.620.590.490.490.460.480.490.430.360.31.151.141.141.140.93
Cash Income Tax Paid
0.280.090.08--------0.010.010.010.010.130.130.130.130.13
Change in Working Capital
-4.651.680.962.782.39-2.151.60.761.154.070.36-1.97-1.9-4.07-4.43-0.80.252.644.292.53
SEC Filings: 10-K · 10-Q