ZYBERNO
Stock Report
Updated Aug 31, 2026

GAIA, INC (GAIA)

NASDAQ

$1.56

Professional Investment Analysis

ZYBERNO SCORE
Is it a great business? Is it getting better?
24.0/100
POOR BUSINESS
GAIA, INC (GAIA) scores 24/100 — concerning metrics indicating significant structural or financial risks.
📊 How is the Zyberno Score calculated? +
VALUATION SIGNAL
N/A (Requires more data)
Requires fair value calculation and current price data
💰 How is Margin of Safety calculated? +
📈 How is Brina Gap calculated? +

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (-5.5%)
Debt-to-Equity (Solvency Risk):EXCELLENT (0.15x)
Operating Margin (Operational Efficiency):CRITICAL (-6.7%)
Return on Capital (Capital Efficiency):CRITICAL (-4.3%)
📊 Valuation Trilogy
Three interconnected metrics for complete valuation analysis
Click any metric for full methodology and detailed analysis
Zyberno's Verdict

GAIA, INC (GAIA) stock report — Zyberno Score 24/100 (POOR BUSINESS). Full financial analysis on Zyberno.

Over the trailing twelve months, GAIA generated -$768.00K in Owner Earnings. Capital was deployed as follows: $57.00K returned via share buybacks, $6.65M invested in capital expenditures. Reinvestment rate: 40.9%.

DIVISION I: EXECUTIVE SUMMARY
A. Market Valuation

Market Price & Capitalization (2)

Current Price:1.56
Market Cap:$38.94M

Valuation Multiples (3)

P/B Ratio:0.40x
P/S Ratio:0.40x
Peg Ratio:-999.00x

Enterprise Metrics (2)

Enterprise Value:$53.85M
Ev Ebitda Ratio:43.15x

Price Action & Momentum (3)

Momentum Percentile:7 / 100
% of 52-Week High:24.4%
B. Profitability Assessment

Return Metrics (5)

ROA:-3.6%
Reinvestment Rate:40.9%
Fundamental Growth Rate (g):-1.8%

Margin Analysis (3)

Operating Margin Ttm:-6.7%
Net Margin Ttm:-5.6%
Ebitda Margin:1.3%

TTM Performance (3)

Gross Margin Ttm:86.3%
Operating Margin Ttm:-6.7%
Net Margin Ttm:-5.6%

Yield Metrics (2)

Earnings Yield:-$18.32
Dividend Yield:0.0%
C. Log-Linear Regression Growth Trends

Earnings Surprise (SUE) (3)

EPS Surprise vs Expected:-28.9%
Latest Earnings Filed:2026-08-10

Revenue Growth (Linear) (1)

Revenue Growth Rate (Linear):7.7%

Cash Flow Growth (Linear) (2)

Free Cash Flow Growth Rate (Linear):-8.8%
Operating Cash Flow Growth Rate (Linear):-25.2%
D. Financial Stability

Liquidity Ratios (3)

Current Ratio:0.41x
Quick Ratio:0.41x
Cash Ratio:0.15x

Leverage Analysis (3)

Debt To Equity Ttm:0.15x
Debt-to-Equity Ratio:0.15x
Debt To Ebitda:16.17x

Coverage Ratios (1)

Times Interest Earned:-999.00

Capital Structure (4)

Working Capital:-20,883,000.00
Cash And Cash Equivalents:5,272,000.00
Long Term Debt:$5.34M
Net Debt:$14.91M
DIVISION II: FINANCIAL STATEMENTS ANALYSIS
A. Income Statement Analysis

Revenue Components (2)

Revenue TTM: $98.13M
Linear Growth: 7.7%
📊 Click to view full GAIA Revenue analysis & methodology →
Cost Of Revenue Ttm:$13.40M

Profitability Breakdown (2)

Gross profit TTM: $84.72M
Linear Growth: 7.9%
📊 Click to view full GAIA Gross Profit analysis & methodology →
-$6.54M

Bottom Line Performance (3)

-$5.51M
Income Before Tax:-$6.53M
Ebitda Ttm:1,248,000.00

Operating Expenses (5)

Operating Expenses:91,260,000.00
R And D Expense:0.00
Sga Expense:82,814,000.00
Income Tax Expense:$170.00K
Interest Expense:0.00

Expense Ratios (3)

R And D To Revenue Percentage:0.0%
Sga To Revenue Percentage:355.0%
Ebitda Margin:1.3%
B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$147.69M
Current Assets:$14.63M
Ppe Net:28,608,000.00
Goodwill:33,982,000.00
Intangible Assets:$14.34M

Liability Structure (4)

Total Liabilities:49,641,000.00
Current Liabilities:35,508,000.00
Long Term Debt:$5.34M
Short Term Debt:$14.84M

Equity & Capital (3)

Equity:$98.05M
Retained Earnings:-$99.21M
Common Stock:0.00

Working Capital Items (3)

Accounts Receivable:5,461,000.00
Inventory:0.00
Accounts Payable:14,840,000.00

Special Items (2)

Contract Liabilities:18,094,000.00
Stock Based Compensation:400,000.00
C. Cash Flow Analysis

Operating Activities (2)

Operating cash flow TTM: $5.87M
Linear Growth: -25.2%
Free cash flow TTM: -$776.00K
Linear Growth: -8.8%
📊 Click to view full GAIA Free Cash Flow analysis & methodology →

Investment Activities (2)

Investing Cash Flow:-$1.85M
Capital Expenditures Ttm:6,645,000.00

Financing Activities (3)

Financing Cash Flow:-$81.00K
Dividends Paid Ttm:0.00
Stock Repurchase:57,000.00

Capital Transactions (3)

Common Stock Issuance:33,000.00
Long Term Debt Issuance:$0.00
Long Term Debt Repayments:$19.68M

Non-Cash Items (1)

Depreciation Amortization Ttm:7,786,000.00
DIVISION III: OPERATIONAL METRICS
A. Per Share Analysis

Earnings Per Share (3)

EPS (Basic TTM):-0.24
-$0.24
Earnings Per Share Ttm:-$0.22

Revenue & Cash Per Share (2)

Sales Per Share Ttm:3.93
Operating Cash Flow Per Share:$0.23

Book Value & Capital (2)

Book Value Per Share:$3.93
Cash Per Share:0.21

Dividend Policy (1)

Dividend Payout Ratio:-999.00x
B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.65x
Working Capital Turnover Ttm:-999.00x

Receivables Management (2)

Receivables Turnover Ttm:17.97x
Days Sales Outstanding Ttm:20.31

Inventory Management (2)

Inventory Turnover Ttm:-999.00x
Days Inventory Outstanding Ttm:-999.00

Payables & Cash Cycle (2)

Days Payable Outstanding:404.13
Cash Conversion Cycle:-1,382.82
C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:60.00
Quality Score:40.00

Market Metrics (2)

Beta:0.00x
Volatility Category:unknown
DIVISION IV: INVESTMENT ANALYSIS
A. Value Investment Framework

Owner Earnings Analysis (1)

-$768.00K

Damodaran Growth Analysis (2)

Reinvestment Rate:40.9%
Fundamental Growth Rate (g):-1.8%
B. Log-Linear Regression Growth Analysis

Growth Rates (Log-Linear Regression) (1)

Revenue Growth Rate (Linear):7.7%

Cash Flow Growth Rates (2)

Free Cash Flow Growth Rate (Linear):-8.8%
Operating Cash Flow Growth Rate (Linear):-25.2%

Other Growth Rates (2)

Gross Profit Growth Rate (Linear):7.9%
Book Value Growth Rate (Linear):4.3%
C. Company Profile & Context

Corporate Information (6)

Symbol:GAIA
Company Name:GAIA, INC
Sector:Unknown
Industry:Entertainment
Exchange:NASDAQ
Country:United States

Market Classification (3)

Market Cap Category:N/A
Price Category:low
Volume Category:N/A

Share Structure (3)

Shares Outstanding:24.96M
Shares Outstanding Basic:24.96M
Shares Outstanding Diluted:24.96M

Data Processing Info (3)

Processing Version:v3.0
Last Updated:2026-08-31 23:59:16 UTC
Data Timestamp:2026-08-20T04:30:24.995112
Scroll to Top