GAIA Gaia, Inc. - Class A Common Stock
Gaia, Inc. - Class A Common Stock について Wikipediaからの企業概要
Gaia, Inc. is a publicly traded (NASDAQ:GAIA) American media company founded in 1988 by Jirka Rysavy in Louisville, Colorado. It owns and operates Gaia TV, a subscription video on-demand service consisting of original and licensed alternative media documentaries, including those on wellness, spirituality and conspiracy theories. In 2026, Newsweek named Gaia No. 2 Best Mindfulness and Wellness App.
続きを読む
Gaia, Inc. is a publicly traded (NASDAQ:GAIA) American media company founded in 1988 by Jirka Rysavy in Louisville, Colorado. It owns and operates Gaia TV, a subscription video on-demand service consisting of original and licensed alternative media documentaries, including those on wellness, spirituality and conspiracy theories. In 2026, Newsweek named Gaia No. 2 Best Mindfulness and Wellness App.
The service has been criticized for promoting false and misleading claims, including anti-vaccine misinformation.
As of September 13, 2018, Gaia TV had over 500,000 subscribers in 185 countries. As of 2024, they had 806,000 subscribers.
History
Gaia was founded in 1988 by Czechoslovak-born entrepreneur Jirka Ryšavý. Originally branding itself as a yoga equipment brand, Gaia sold mail-order exercise videos and alternative medicine products.
Gaia began several acquisition and merging endeavors in the early 2000s. In 2001, Gaia merged with the Californian company Real Goods Solar, a residential and commercial solar power integrator with a focus on off-the-grid living. Gaia continued expansion and in 2003 bought a 50.1% share in its UK distributor Leisure Systems International (LSI). In 2005, Gaia acquired the media assets of GoodTimes Entertainment and Jetlag Productions. The company additionally acquired both Lime TV and Zaadz.com in 2007 to start what was called the LOHAS network (LOHAS stands for Lifestyles of Health and Sustainability). In 2008, Rysavy stepped down as CEO.
In 2011, Gaia launched Gaia TV, a streaming service. The company acquired Vivendi Entertainment, a DVD distributor from Vivendi subsidiary Universal Music Group Distribution, merging it with its home entertainment division to form Gaiam Vivendi Entertainment.
In 2016, Sequential Brands Group purchased the Gaiam brand and yoga equipment unit for $167 million. Gaia subsequently rebranded itself, focusing solely on its alternative media streaming service. Over the next three years, the service would increase in popularity. In 2019, USA Today ranked Gaia, Inc as the world's fastest-growing retailer, spending up to 120% of its revenue on advertising. Gaia also sold its travel business for $12 million.
Gaia added live streaming events from a new event center at its Louisville, Colorado campus in 2019. Events are live-streamed in 185 countries with simultaneous translation.
In November 2021, American singer and actor Demi Lovato became the first celebrity ambassador for Gaia. Lovato announced via Instagram that they were partnering with Gaia, stating, "Thrilled to be a Gaia ambassador, understanding the world around us (the known and the unknown) is so exciting to me!"
Gaia acquired the digital video service Yoga International in December 2021.
In 2023, Gaia appointed James Colquhoun to the new position of Chief Operating Officer. During this time Gaia also announced an AI-powered search engine for their content library. In March 2024, Gaia launched Gaia+, a premium membership providing access to workshops, live events, and guided programs.
Programming
Gaia's content library encompasses over 10,000 films on a variety of alternative media subjects, ranging from yoga and meditation to alternative medicine and conspiracy theories. Gaia's content library includes documentaries exploring unidentified aerial phenomena (UAPs), ancient civilizations, alternative archaeological theories, and topics related to 5G technology and vaccine science.
Controversy
In 2018, former Gaia contributor and paranormal writer David Wilcock made public allegations against the company, which Gaia said led to harassment of employees. Wilcock later apologized and said his remarks had been taken out of context. That same year, former Gaia contractor Patty Greer made a series of allegations against the company, including claims that Gaia promoted Luciferianism and removed her films from its website after a dispute over distribution rights."
In February 2021, Business Insider published an investigative piece detailing workplace harassment and concerns about the surveillance of Gaia employees by the company. These concerns stemmed from Gaia offering blood tests to employees, as well as unsupported reports that Rysavy had installed 'a machine' on the roof of Gaia headquarters to 'psychically monitor employees.'
Following videos and posts from Greer claiming Gaia was infiltrated by satanists and reptilians, Gaia sued Greer for slander. Gaia claimed that Greer was retaliating after a decline in viewership of her videos hosted on Gaia's streaming services. On December 14, 2018, the case was dismissed without prejudice, noting that Greer had not been served. On December 27, Gaia filed another lawsuit against Greer, seeking one million in damages. The lawsuit was settled in 2019, and Greer posted an apology to her website as part of a settlement agreement and removed all of the content surrounding Gaia and #GEM. In her apology, Greer stated "many of those postings were critical of Gaia and its employees, and were either based on my own opinion or information I received from various third-parties (sometimes anonymously). Because I was ultimately unable to corroborate or confirm the information — which Gaia believed to be untrue and unfounded, and which Gaia vehemently denied at all times — I agreed to remove the postings."
出典: Wikipedia (英語), CC BY-SA 4.0 · Wikipediaで表示 ↗
GAIA 株価スナップショット 価格、時価総額、P/E、EPS、ROE、負債/資本、52週レンジ
GAIA 株価チャート 技術指標付きの日次 OHLCV — パン、ズーム、ビューのカスタマイズ
10年間のパフォーマンス 収益、純利益、利益率、EPSのトレンド
バリュエーション P/E、P/S、P/B、EV/EBITDA比率 — 株は割高か割安か?
収益性 粗利益率、営業利益率、純利益率、ROE、ROA、ROIC
財務健全性 負債、流動性、支払能力 — バランスシートの健全性
成長 収益、EPS、純利益の成長率:前年比、3年CAGR、5年CAGR
資本効率 総資産回転率、棚卸資産回転率、売掛金回転率
配当金 利回り、配当性向、配当履歴、5年CAGR
| 権利落ち日 | 金額 |
|---|---|
| 2010年12月13日 | $0.1500 |
| 2010年3月30日 | $0.1500 |
GAIA アナリストコンセンサス 強気・弱気のアナリストの見解、12ヶ月の目標株価、アップサイド
- 強い買い 2 22.2%
- 買い 6 66.7%
- 保有 1 11.1%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
4 アナリスト · 2026-08-17決算履歴 EPS実績 vs 予想、サプライズ%、達成率、次回決算日
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年6月30日 | $-0.12 | $-0.13 | 0.01% |
| 2026年3月31日 | $-0.05 | $-0.05 | -0.00% |
| 2025年12月31日 | $-0.02 | $-0.02 | 0.00% |
| 2025年9月30日 | $-0.05 | $-0.05 | -0.00% |
| 2025年6月30日 | $-0.07 | $-0.08 | 0.01% |
| 2025年3月31日 | $-0.04 | $-0.04 | 0.00% |
同業他社比較(GICSサブインダストリー) 主要メトリクスとセクターピアの比較
| ティッカー | 時価総額 | P/E | 売上高 YoY | 純利益率 | ROE | 粗利益率 |
|---|---|---|---|---|---|---|
| GAIA | — | -20.2 | 55.2% | -99.9% | -5.3% | 1914.6% |
| RDI | — | -1.7 | -3.6% | — | — | — |
| CAST | — | — | — | — | — | — |
| NOMA | — | -23.6 | — | -43402.1% | -42.3% | 7482.5% |
| HODO | — | — | — | — | — | — |
| DLPN | — | -5.8 | 9.7% | — | — | — |
| NFLX | $395.87B | 37.1 | 15.8% | 24.3% | 42.6% | — |
完全なファンダメンタルズ 年次別全指標 — 損益計算書、貸借対照表、キャッシュフロー
損益計算書 15
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4M | $3M | $3M | $2M | $80M | $67M | $54M | $42M | $28M | $17M | $13M | $11M | |
| Cost of Revenue | $13M | $12M | $12M | $11M | $11M | $9M | $7M | $5M | $4M | $3M | $3M | $2M | |
| Gross Profit | $86M | $77M | $69M | $71M | $69M | $58M | $47M | $37M | $24M | $14M | $11M | $9M | |
| SG&A Expense | $9M | $8M | $6M | $7M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $5M | |
| Operating Expenses | $91M | $83M | $73M | $71M | $67M | $63M | $64M | $73M | $50M | $31M | $20M | $19M | |
| Operating Income | $-5M | $-6M | $-5M | $-265.0K | $2M | $-5M | $-17M | $-36M | $-25M | $-17M | $-9M | $-11M | |
| Other Non-op | $11.0K | $501.0K | $-467.0K | $-257.0K | $-265.0K | $5M | $-643.0K | $355.0K | $515.0K | $-351.0K | $-311.0K | $880.0K | |
| Pretax Income | $-5M | $-5M | $-6M | $-3M | $2M | $699.0K | $-18M | $-36M | $-25M | $-17M | $-9M | $-10M | |
| Income Tax | $192.0K | $-34.0K | $60.0K | $202.0K | $-2M | $180.0K | $45.0K | $-2M | $-925.0K | $-6M | $-3.0K | $1M | |
| Net Income | $-4M | $-5M | $-6M | $-4M | $4M | $519.0K | $-18M | $-34M | $-23M | $87M | $-12M | $-9M | |
| EPS (Basic) | $-0.18 | $-0.22 | $-0.27 | $-0.19 | $0.19 | $0.03 | $-1.00 | · | · | · | · | · | |
| EPS (Diluted) | $-0.18 | $-0.22 | $-0.27 | $-0.19 | $0.19 | $0.03 | $-1.00 | · | · | · | · | · | |
| Shares (Basic) | 24,852,000 | 23,335,000 | 21,501,000 | 20,716,000 | 19,307,000 | 18,921,000 | 18,160,000 | · | · | · | 24,510,000 | 24,228,000 | |
| Shares (Diluted) | 24,852,000 | 23,335,000 | 21,501,000 | 20,716,000 | 19,834,000 | 19,305,000 | 18,160,000 | · | · | · | 24,612,000 | 24,228,000 | |
| EBITDA | $-5M | $-6M | $-5M | $-265.0K | $2M | $-5M | $-17M | $-36M | $-25M | $-17M | $4M | $-5M |
貸借対照表 26
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $14M | $6M | $8M | $12M | $10M | $13M | $11M | $30M | $33M | $54M | $1M | $4M | |
| Receivables | $5M | $6M | $4M | $3M | $3M | $2M | $2M | $1M | $1M | $554.0K | $465.0K | $30M | |
| Inventory | · | · | · | · | · | · | · | · | · | · | $17M | $20M | |
| Prepaid Expense | $4M | $3M | $2M | $3M | $2M | $2M | $2M | $3M | $3M | $1M | $729.0K | $3M | |
| Other Current Assets | · | · | · | · | · | · | · | · | · | · | $15M | $12M | |
| Current Assets | $23M | $16M | $16M | $17M | $15M | $16M | $16M | $34M | $37M | $56M | $71M | $79M | |
| PP&E (Net) | $27M | $27M | $26M | $25M | $51M | $39M | $37M | · | · | · | $30M | $23M | |
| PP&E (Gross) | $47M | $48M | $47M | $43M | $80M | $62M | $54M | · | · | · | $58M | $54M | |
| Accum. Depreciation | $20M | $21M | $21M | $18M | $30M | $23M | $18M | · | · | · | $33M | $31M | |
| Goodwill | $34M | $32M | $32M | $32M | $29M | $17M | $17M | $11M | $11M | $11M | $11M | $15M | |
| Intangibles | $15M | $16M | $1M | $2M | $2M | · | · | · | · | · | $866.0K | $823.0K | |
| Other Non-current Assets | $8M | $6M | $1M | $5M | $4M | $2M | $2M | $1M | $2M | $946.0K | $2M | $13M | |
| Total Assets | $155M | $141M | $130M | $135M | $134M | $110M | $106M | $107M | $97M | $107M | $129M | $139M | |
| Accounts Payable | $15M | $12M | $12M | $7M | $9M | $5M | $7M | $5M | $2M | $2M | $4M | $19M | |
| Accrued Liabilities | · | · | · | · | · | · | · | · | · | · | $20M | $20M | |
| Current Liabilities | $38M | $42M | $31M | $27M | $30M | $21M | $19M | $13M | $8M | $9M | $40M | $39M | |
| Capital Leases | $9M | $5M | $6M | $6M | $7M | $8M | · | · | · | · | · | · | |
| Deferred Tax | $603.0K | $501.0K | $551.0K | $499.0K | $309.0K | $257.0K | $206.0K | $164.0K | $663.0K | $553.0K | · | · | |
| Total Liabilities | $53M | $47M | $43M | $49M | $43M | $36M | $37M | $26M | $21M | · | · | · | |
| Long-term Debt | $6M | $6M | $6M | $15M | $6M | $6M | $18M | $12M | · | · | · | · | |
| Total Debt | $6M | $6M | · | · | $142.0K | $138.0K | · | · | · | · | · | · | |
| Retained Earnings | $-95M | $-90M | $-85M | $-79M | $-72M | $-76M | $-76M | $-58M | $-24M | $-969.0K | $-88M | $-76M | |
| Treasury Stock | $525.0K | $169.0K | · | · | · | · | · | · | · | · | · | · | |
| AOCI | · | · | · | · | · | · | · | · | · | · | $-399.0K | $-200.0K | |
| Stockholders' Equity | $88M | $81M | $86M | $85M | $90M | $74M | $69M | $81M | $76M | $98M | $89M | $100M | |
| Liabilities + Equity | $155M | $141M | $130M | $135M | $134M | $110M | $106M | $107M | $97M | $107M | $129M | $139M |
キャッシュフロー 16
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $8M | $9M | $8M | $8M | $13M | $12M | $10M | $7M | $5M | $4M | $3M | $3M | |
| Stock-based Comp | · | · | · | · | · | · | · | · | $2M | $674.0K | $339.0K | $280.0K | |
| Deferred Tax | $102.0K | $-50.0K | $53.0K | $202.0K | $-2M | $51.0K | $38.0K | $-2M | $110.0K | $-6M | · | · | |
| Amort. of Intangibles | $220.0K | $555.0K | · | · | · | · | · | · | · | · | $2M | $1M | |
| Operating Cash Flow | $6M | $7M | $6M | $2M | $21M | $12M | $-3M | $-21M | $-21M | $-15M | $8M | $10M | |
| CapEx | $6M | $5M | $5M | $8M | $17M | $13M | $19M | $19M | $13M | $7M | $6M | $4M | |
| Investing Cash Flow | $-10M | $-15M | $-5M | $-9M | $-24M | $-176.0K | $-20M | $-19M | $-13M | $145M | $-9M | $-8M | |
| Net Debt Issued | · | $-20M | · | · | · | · | · | · | · | · | · | · | |
| Stock Issued | $7M | $33.0K | $5M | $43.0K | $815.0K | $249.0K | $287.0K | $37M | · | · | · | · | |
| Stock Repurchased | · | · | $169.0K | · | · | · | · | · | · | $76M | · | · | |
| Net Stock Activity | $7M | $33.0K | $5M | $43.0K | $815.0K | $249.0K | $287.0K | · | · | $-76M | · | · | |
| Dividends Paid | · | · | · | · | · | · | · | · | · | · | · | $150.0K | |
| Financing Cash Flow | $12M | $6M | $-4M | $9M | $655.0K | $-10M | $4M | $37M | $13M | $-77M | $-326.0K | $2M | |
| Net Change in Cash | $8M | $-2M | $-4M | $1M | $-2M | $1M | $-18M | $-3M | $-21M | $53M | $-3M | $2M | |
| Taxes Paid | $77.0K | · | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $-377.0K | $2M | $596.0K | $-7M | $4M | $-2M | $-21M | $-40M | $-33M | $-22M | $-1M | $-15M |
収益性 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 1914.6% | 1945.2% | 2547.9% | 86.7% | 86.8% | 87.1% | 86.8% | 87.0% | 86.1% | 83.5% | 45.1% | 45.3% | |
| Operating Margin | -113.4% | -148.3% | -169.2% | -0.32% | 2.5% | -6.9% | -31.9% | -82.3% | -88.9% | -96.1% | 2.2% | -3.0% | |
| Net Margin | -99.9% | -134.9% | -207.2% | -3.8% | 4.7% | 0.78% | -33.6% | -77.1% | -82.3% | 504.8% | -6.2% | -5.9% | |
| Pretax Margin | -113.2% | -135.8% | -205.0% | -3.1% | 2.2% | 1.1% | -33.1% | -81.5% | -87.1% | -98.1% | 1.2% | -2.6% | |
| EBITDA Margin | -113.4% | -148.3% | -169.2% | -0.32% | 2.5% | -6.9% | -31.9% | -82.3% | -88.9% | -96.1% | 2.2% | -3.0% | |
| ROA | -3.0% | -4.0% | -4.2% | -2.3% | 3.1% | 0.48% | -17.0% | -33.1% | -22.8% | 73.9% | -8.8% | -7.1% | |
| ROE | -5.3% | -6.5% | -6.7% | -3.5% | 4.4% | 0.70% | -25.9% | -39.0% | -26.8% | 93.5% | -12.8% | -9.9% | |
| ROIC | -5.7% | -6.8% | -5.4% | -0.32% | 4.8% | -4.6% | -25.0% | -41.9% | -31.8% | -10.8% | 2.4% | -7.1% |
流動性と支払能力 4
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.6 | 0.4 | 0.5 | 0.6 | 0.5 | 0.8 | 0.9 | 2.6 | 1.8 | 6.1 | 1.8 | 2.0 | |
| Quick Ratio | 0.5 | 0.3 | 0.4 | 0.5 | 0.4 | 0.7 | 0.7 | 2.4 | 1.7 | 6.0 | 1.0 | 1.2 | |
| Debt / Equity | 0.1 | 0.1 | · | · | 0.0 | 0.0 | · | · | · | · | · | · | |
| LT Debt / Equity | 0.1 | 0.0 | · | · | · | · | · | · | · | · | · | · |
効率性 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | 0.0 | 0.0 | 0.6 | 0.7 | 0.6 | 0.5 | 0.4 | 0.3 | 0.1 | 1.4 | 1.2 | |
| Inventory Turnover | · | · | · | · | · | · | · | · | · | · | 5.5 | 4.5 | |
| Receivables Turnover | 0.8 | 0.8 | 0.8 | 28.9 | 33.5 | 30.8 | 29.6 | 36.7 | 35.2 | 33.9 | 6.6 | 5.9 |
成長率 5
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 55.2% | 7.4% | 68.8% | -98.0% | 19.1% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 41.2% | -66.8% | -65.7% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -41.7% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | · | · | 533.3% | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | · | · | 618.9% | · | · | · | · | · | · | · |
バリュエーション(TTM) 6
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $4M | $3M | $3M | $2M | $80M | $67M | $54M | $42M | $28M | $17M | $13M | $11M | |
| Net Income TTM | $-4M | $-5M | $-6M | $-4M | $4M | $519.0K | $-18M | $-34M | $-23M | $87M | $-12M | $-9M | |
| P/E | -20.2 | -20.4 | -10.0 | -12.5 | 45.1 | 329.3 | -8.0 | -21.6 | -25.8 | -18.0 | -13.0 | -17.4 | |
| Earnings Yield | -5.0% | -4.9% | -10.0% | -8.0% | 2.2% | 0.30% | -12.5% | -4.6% | -3.9% | -5.5% | -7.7% | -5.8% | |
| Payout Ratio | · | · | · | · | · | · | · | · | · | · | · | -1.5% | |
| Annual Payout | · | · | · | · | · | · | · | · | · | · | · | $150.0K |
損益計算書 15
| 指標 | トレンド | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $23M | $24M | $-69M | $25M | $25M | $24M | $-62M | $22M | $22M | $21M | $-57M | $20M | $20M | $20M | $-61M | $20M | |
| Cost of Revenue | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | |
| Gross Profit | $20M | $21M | $22M | $22M | $21M | $21M | $21M | $19M | $18M | $18M | $18M | $17M | $17M | $17M | $17M | $17M | |
| SG&A Expense | $2M | $2M | $2M | $2M | $3M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $2M | $2M | $2M | $2M | |
| Operating Expenses | $23M | $22M | $23M | $23M | $24M | $22M | $23M | $20M | $20M | $19M | $19M | $18M | $19M | $18M | $18M | $18M | |
| Operating Income | $-3M | $-1M | $-653.0K | $-1M | $-2M | $-1M | $-2M | $-1M | $-2M | $-854.0K | $-1M | $-447.0K | $-2M | $-1M | $-567.0K | $-303.0K | |
| Other Non-op | $-30.0K | $16.0K | $1.0K | $22.0K | $124.0K | $-136.0K | $897.0K | $-144.0K | $-144.0K | $-108.0K | $-92.0K | $-141.0K | $-113.0K | $-121.0K | $-82.0K | $-65.0K | |
| Pretax Income | $-3M | $-1M | $-652.0K | $-1M | $-2M | $-1M | $-811.0K | $-1M | $-2M | $-962.0K | $-2M | $-713.0K | $-2M | $-1M | $-1M | $-2M | |
| Income Tax | $-7.0K | $34.0K | $131.0K | $12.0K | $1.0K | $48.0K | · | · | · | · | · | · | · | · | · | · | |
| Net Income | $-3M | $-1M | $-75.0K | $-1M | $-2M | $-1M | $-907.0K | $-1M | $-2M | $-971.0K | $-2M | $-713.0K | $-2M | $-1M | $-1M | $-3M | |
| EPS (Basic) | $-0.12 | $-0.05 | $-0.02 | $-0.05 | $-0.07 | $-0.04 | $-0.03 | $-0.05 | $-0.09 | $-0.05 | $-0.08 | $-0.04 | $-0.09 | $-0.06 | $-0.09 | $-0.12 | |
| EPS (Diluted) | $-0.12 | $-0.05 | $-0.02 | $-0.05 | $-0.07 | $-0.04 | $-0.03 | $-0.05 | $-0.09 | $-0.05 | $-0.08 | $-0.04 | $-0.09 | $-0.06 | $-0.09 | $-0.12 | |
| Shares (Basic) | 24,962,000 | 24,995,000 | -49,563,000 | 25,044,000 | 25,022,000 | 24,349,000 | -46,602,000 | 23,404,000 | 23,372,000 | 23,161,000 | -41,353,000 | 21,154,000 | 20,874,000 | 20,826,000 | -41,343,000 | 20,806,000 | |
| Shares (Diluted) | 24,962,000 | 24,995,000 | -49,563,000 | 25,044,000 | 25,022,000 | 24,349,000 | -46,602,000 | 23,404,000 | 23,372,000 | 23,161,000 | -41,353,000 | 21,154,000 | 20,874,000 | 20,826,000 | -41,701,000 | 20,806,000 | |
| EBITDA | $-3M | $-1M | · | $-1M | $-2M | $-1M | · | $-1M | $-2M | $-863.0K | · | $-447.0K | $-2M | $-1M | · | $-303.0K |
貸借対照表 22
| 指標 | トレンド | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $5M | $13M | $14M | $14M | $14M | $13M | $6M | $4M | $5M | $9M | $8M | $11M | $11M | $11M | $12M | $11M | |
| Receivables | $5M | $5M | $5M | $6M | $6M | $6M | $6M | $5M | $5M | $5M | $4M | $4M | $4M | $3M | $3M | $3M | |
| Prepaid Expense | $4M | $3M | $4M | $4M | $4M | $4M | $3M | $3M | $2M | $2M | $2M | $4M | $3M | $2M | $3M | $3M | |
| Current Assets | $15M | $22M | $23M | $23M | $23M | $24M | $16M | $14M | $16M | $21M | $16M | $19M | $17M | $17M | $17M | $17M | |
| PP&E (Net) | $29M | $27M | $27M | $26M | $26M | $26M | $27M | $26M | $25M | $26M | $26M | · | · | · | $25M | · | |
| PP&E (Gross) | · | · | $47M | · | · | · | $48M | · | · | · | $47M | · | · | · | $43M | · | |
| Accum. Depreciation | · | · | $20M | · | · | · | $21M | · | · | · | $21M | · | · | · | $18M | · | |
| Goodwill | $34M | $34M | $34M | $34M | $32M | $32M | $32M | $32M | $32M | $32M | $32M | $32M | $32M | $32M | $32M | $29M | |
| Intangibles | $14M | $15M | $15M | $15M | $15M | $15M | $16M | $16M | $16M | · | · | $1M | $1M | $2M | · | $2M | |
| Other Non-current Assets | $8M | $8M | · | $8M | · | · | · | · | · | · | $1M | · | · | · | $5M | · | |
| Total Assets | $148M | $155M | $155M | $151M | $147M | $149M | $141M | $140M | $142M | $134M | $130M | $138M | $138M | $138M | $135M | $137M | |
| Accounts Payable | $15M | $15M | $15M | $13M | $14M | $12M | $12M | $14M | $14M | $11M | $12M | $14M | $12M | $12M | $7M | $12M | |
| Current Liabilities | $36M | $39M | $38M | $45M | $43M | $43M | $42M | $34M | $35M | $36M | $31M | $39M | $29M | $28M | $27M | $35M | |
| Capital Leases | $8M | $8M | $9M | $4M | $4M | $5M | $5M | $5M | $5M | $6M | $6M | $6M | $6M | $6M | $6M | $7M | |
| Deferred Tax | $623.0K | $617.0K | $603.0K | $526.0K | $526.0K | $517.0K | $501.0K | $551.0K | $551.0K | $551.0K | $551.0K | $499.0K | $499.0K | $499.0K | $499.0K | $309.0K | |
| Total Liabilities | $50M | $54M | $53M | $50M | $48M | $48M | $47M | $45M | $46M | $48M | $43M | $52M | $50M | $50M | $49M | $48M | |
| Long-term Debt | $6M | $6M | $6M | · | · | · | · | $6M | $6M | $6M | $6M | $6M | $15M | $15M | $15M | $6M | |
| Total Debt | $6M | $6M | · | $6M | $6M | $6M | · | $6M | $6M | $6M | · | · | · | · | · | · | |
| Retained Earnings | $-99M | $-96M | $-95M | $-94M | $-93M | $-91M | $-90M | $-90M | $-88M | $-86M | $-85M | $-79M | $-78M | $-76M | $-79M | $-74M | |
| Treasury Stock | $525.0K | $525.0K | $525.0K | · | · | · | $169.0K | · | · | · | · | · | · | · | · | · | |
| Stockholders' Equity | $84M | $87M | $88M | $86M | $86M | $87M | $81M | $81M | $82M | $85M | $86M | $87M | $87M | $88M | $85M | $89M | |
| Liabilities + Equity | $148M | $155M | $155M | $151M | $147M | $149M | $141M | $140M | $142M | $134M | $130M | $138M | $138M | $138M | $135M | $137M |
キャッシュフロー 10
| 指標 | トレンド | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $-2M | $-212.0K | $2M | $-4M | $4M | |
| Operating Cash Flow | $-5M | $1M | $2M | $326.0K | $2M | $1M | $3M | $409.0K | $-2M | $6M | $3M | $-4M | $-2M | $686.0K | $-6M | $2M | |
| CapEx | $3M | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $-4M | $-2M | $1M | $-6M | $4M | |
| Investing Cash Flow | $-2M | $-2M | $-4M | $-4M | $-1M | $-1M | $-1M | $-1M | $-11M | $-1M | $-2M | $4M | $2M | $-1M | $6M | $-4M | |
| Net Debt Issued | · | · | · | · | · | · | · | · | · | $-44.0K | · | · | · | · | · | · | |
| Stock Issued | $17.0K | $33.0K | $0 | $19.0K | $0 | $7M | $0 | $19.0K | $0 | $14.0K | $5M | $0 | $20.0K | $22.0K | $0 | $0 | |
| Net Stock Activity | · | $33.0K | · | · | · | $7M | · | · | · | $14.0K | · | · | · | $22.0K | · | · | |
| Financing Cash Flow | $-165.0K | $-81.0K | $1M | $4M | $-46.0K | $7M | $-47.0K | $-142.0K | $6M | $-30.0K | $-4M | $1.0K | $-62.0K | $18.0K | $1M | $7M | |
| Net Change in Cash | $-8M | $-442.0K | $-622.0K | $238.0K | $834.0K | $7M | $1M | $-1M | $-7M | $5M | $-3M | $350.0K | $31.0K | $-714.0K | $721.0K | $5M | |
| Free Cash Flow | · | $-131.0K | · | · | · | $268.0K | · | · | · | $5M | · | · | · | $-732.0K | · | · |
収益性 8
| 指標 | トレンド | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 85.3% | 86.0% | · | 86.4% | 86.7% | 87.7% | · | 86.0% | 84.5% | 85.4% | · | 85.2% | 85.7% | 85.9% | · | 86.7% | |
| Operating Margin | -13.8% | -5.9% | · | -5.0% | -8.9% | -4.2% | · | -6.1% | -9.1% | -4.0% | · | -2.2% | -8.1% | -5.2% | · | -1.5% | |
| Net Margin | -13.0% | -5.2% | · | -4.6% | -8.3% | -5.1% | · | -6.8% | -9.8% | -4.5% | · | -2.9% | -8.7% | -5.8% | · | -11.9% | |
| Pretax Margin | -13.9% | -5.8% | · | -4.9% | -8.4% | -4.8% | · | -6.8% | -9.8% | -4.5% | · | -2.9% | -8.7% | -5.8% | · | -11.9% | |
| EBITDA Margin | -13.8% | -5.9% | · | -5.0% | -8.9% | -4.2% | · | -6.1% | -9.1% | -4.0% | · | -2.2% | -8.1% | -5.2% | · | -1.5% | |
| ROA | -2.1% | -0.83% | · | -0.79% | -1.4% | -0.86% | · | -1.1% | -1.6% | -0.72% | · | -0.43% | -1.3% | -0.85% | · | -1.9% | |
| ROE | -3.6% | -1.4% | · | -1.4% | -2.4% | -1.4% | · | -1.8% | -2.5% | -1.1% | · | -0.67% | -1.9% | -1.3% | · | -2.8% | |
| ROIC | -3.6% | -1.6% | · | -1.4% | -2.4% | -1.1% | · | · | · | · | · | · | · | · | · | · |
流動性と支払能力 4
| 指標 | トレンド | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.4 | 0.6 | · | 0.5 | 0.5 | 0.6 | · | 0.4 | 0.4 | 0.6 | · | 0.5 | 0.6 | 0.6 | · | 0.5 | |
| Quick Ratio | 0.3 | 0.5 | · | 0.4 | 0.5 | 0.4 | · | 0.3 | 0.3 | 0.4 | · | 0.4 | 0.5 | 0.5 | · | 0.4 | |
| Debt / Equity | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | · | · | · | · | · | |
| LT Debt / Equity | 0.1 | 0.1 | · | · | · | · | · | 0.1 | 0.1 | 0.1 | · | · | · | · | · | · |
効率性 2
| 指標 | トレンド | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.1 | 0.1 | 0.1 | · | 0.2 | |
| Receivables Turnover | 4.2 | 4.4 | · | 4.7 | 4.7 | 4.6 | · | 5.0 | 5.2 | 5.3 | · | 5.8 | 6.0 | 6.1 | · | 7.0 |
バリュエーション(TTM) 4
| 指標 | トレンド | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $97M | $98M | · | $95M | $92M | $89M | · | $85M | $83M | $81M | · | $80M | $80M | $82M | · | $83M | |
| Net Income TTM | $-7M | $-5M | · | $-6M | $-7M | $-6M | · | $-5M | $-6M | $-5M | · | $-6M | $-6M | $-4M | · | $-2M | |
| P/E | -7.2 | -13.2 | · | -28.2 | -17.6 | -16.7 | · | -21.2 | -16.3 | -12.8 | · | -8.8 | · | · | · | · | |
| Earnings Yield | -13.8% | -7.6% | · | -3.5% | -5.7% | -6.0% | · | -4.7% | -6.1% | -7.8% | · | -11.4% | · | · | · | · |
財務諸表 損益計算書、貸借対照表、キャッシュフロー — 年次、過去5年間
損益計算書
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | |
|---|---|---|---|---|---|
| 収益 | $4M | $3M | $3M | — | — |
| 粗利益率 % | 1914.6% | 1945.2% | 2547.9% | — | — |
| 営業利益率 % | -113.4% | -148.3% | -169.2% | — | — |
| 純利益 | $-4M | $-5M | $-6M | — | — |
| 希薄化後EPS | $-0.18 | $-0.22 | $-0.27 | — | — |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | |
|---|---|---|---|---|---|
| 負債資本倍率 | 0.1 | 0.1 | — | — | — |
| 流動比率 | 0.6 | 0.4 | 0.5 | — | — |
| クイックレシオ | 0.5 | 0.3 | 0.4 | — | — |
キャッシュフロー
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | |
|---|---|---|---|---|---|
| フリーキャッシュフロー | $-377.0K | $2M | $596.0K | — | — |
マイ指標 あなた専用のウォッチリスト — 決算詳細から選択した行
あなたにとって重要なメトリクスを選択 — 上記の決算詳細の任意の行の横にある➕をクリックしてください。
選択内容は保存され、すべてのティッカーで引き継がれます。
機関投資家(13F) 64 提出者 · $13.1M合計 · 時点 2026年6月30日
四半期SECフォーム13Fでこの株式の保有を報告している機関。ロングポジションのみ。単一の提出者は、別々のオプションレッグで2回表示される場合があります。 大きな反対売買のプット/コール・レッグは、通常、マーケットメイクまたはヘッジされた在庫を反映しており、方向性への確信を示すものではありません。
| 新規ポジション | 解消済みポジション | 増加 | 減少 | 純株式数増減 |
|---|---|---|---|---|
| 16 (+1 前期比) | 19 (+11 前期比) | 18 (+3 前期比) | 16 (0 前期比) | +971K |
Q1 2026と比較しました。 SECフォーム13Fの提出期限は四半期末から45日後ですが、遅延提出者向けの短いバッファーが含まれます。この期間内の四半期は、直近で完全に報告されたペアを優先するためスキップされます。
企業インサイダー 28 人のインサイダー · 12人の役員 · 15人の取締役
| インサイダー | 役職 | 最終アクティビティ | 保有株式数 | 12ヶ月購入 | 12ヶ月売却 | 12ヶ月純額 |
|---|---|---|---|---|---|---|
| Kiersten Medvedich | CEO | 2026年5月11日 F | 103,792 | 2 | 0 | $20,310 |
| James Colquhoun | CEO | 2024年4月20日 M | 1,033,203 | 0 | 0 | $0 |
| Lynn Powers | CEO | 2016年6月17日 M | 224,000 | 0 | 0 | $0 |
| Ned Preston | CFO | 2026年6月26日 F | 69,027 | 2 | 0 | $11,275 |
| Tarell Paul C. Jr. | CHIEF FINANCIAL OFFICER | 2016年11月1日 M | 152,802 | 0 | 0 | $0 |
| Stephen J. Thomas | Chief Financial Officer | 2015年3月24日 M | 0 | 0 | 0 | $0 |
| Vilia Valentine | CFO & Treasurer | 2009年1月15日 A | 1,154 | 0 | 0 | $0 |
| Bart Foster | President | 2015年1月12日 A | — | 0 | 0 | $0 |
| Yonathan Abraham Nuta | COO | 2026年3月5日 P | 5,541 | 4 | 0 | $18,903 |
| Jaymi Bauer | CHIEF MARKETING OFFICER | 2018年10月30日 A | 2,000 | 0 | 0 | $0 |
| John R Jackson | Secretary & VP Corp Dev | 2016年6月9日 M | 721 | 0 | 0 | $0 |
| Janet Mathews | Chief Adminstrative Officer | 2006年4月28日 M | 600 | 0 | 0 | $0 |
| Paul Howard Sutherland | 取締役 | 2026年8月14日 P | 438,573 | 18 | 0 | $260,358 |
| Jirka Rysavy | 取締役 | 2026年5月11日 F | 423,463 | 0 | 0 | $0 |
| Kimberly Alison Arem | 取締役 | 2026年4月23日 A | — | 0 | 0 | $0 |
| Kristin E. Frank | 取締役 | 2026年4月23日 A | 88,557 | 0 | 0 | $0 |
| David Maisel | 取締役 | 2023年4月20日 M | 71,245 | 0 | 0 | $0 |
| Dae Mellencamp | 取締役 | 2019年10月24日 A | 5,000 | 0 | 0 | $0 |
| Chris Jaeb | 取締役 | 2019年10月24日 M | 53,500 | 0 | 0 | $0 |
| Wendy Lee Schoppert | 取締役 | 2018年6月29日 A | 32,690 | 0 | 0 | $0 |
| James P Argyropoulos | 取締役 | 2016年3月31日 A | 186,136 | 0 | 0 | $0 |
| Barnet M Feinblum | 取締役 | 2013年12月31日 A | 53,110 | 0 | 0 | $0 |
| Barbara Mowry | 取締役 | 2012年3月31日 A | 54,259 | 0 | 0 | $0 |
| Paul H Ray | 取締役 | 2011年5月12日 A | 6,121 | 0 | 0 | $0 |
| Ted C Nark | 取締役 | 2008年6月3日 A | 2,248 | 0 | 0 | $0 |
| GAIAM INC | 10%オーナー | 2013年10月1日 S | 3,000,000 | 0 | 0 | $0 |
| Prentice Capital Management, LP | 10%オーナー | 2006年5月19日 P | 3,538,519 | 0 | 0 | $0 |
| Brad Warkins | — | 2020年11月5日 A | 73,837 | 0 | 0 | $0 |
SECフォーム3/4/5提出書類からのインサイダー;純額=公開市場のP/Sのみ
アクティビストおよび5%超のオーナー 11保有
SECスケジュール13Dを提出した投資家 — 発行体の影響を与える意図(アクティビストの保有、取締役会キャンペーン、M&A)を持つ5%超の受益権所有。各行は、その提出者のポジションの最新の既知の状態を示します。
| 提出者 | 提出済み | 保有 | ステータス | 目的 | 提出書類 |
|---|---|---|---|---|---|
| James Colquhoun, Laurentine Frederika Alexandra ten Bosch | 2022年5月25日 | — | 初回提出 | — | SEC |
| Jirka Rysavy, LLC | 2022年5月18日 | — | 初回提出 | — | SEC |
| Prentice Capital Management, LP, Michael Zimmerman ×2 提出書類 | 2016年8月3日 | — | 初回提出 | — | SEC |
| Thomas E. Lynch, Scott P. Scharfman, Mill Road Capital II GP LLC, Mill Road Capital II, L.P. ×4 提出書類 | 2013年8月14日 | — | 初回提出 | — | SEC |
| 未開示の報告者, 未開示の報告者, 未開示の報告者 | 2009年4月6日 | — | 初回提出 | — | SEC |
| 未開示の報告者, 未開示の報告者, 未開示の報告者 | 2007年4月2日 | — | 初回提出 | 受動的投資 | SEC |
| 未開示の報告者, 未開示の報告者, 未開示の報告者 | 2007年2月8日 | — | 初回提出 | 取締役会キャンペーン | SEC |
| 未開示の報告者, 未開示の報告者 | 2006年5月3日 | — | 初回提出 | — | SEC |
| 未開示の報告者, 未開示の報告者, 未開示の報告者 | 2006年5月1日 | — | 初回提出 | — | SEC |
| Revolution Living LLC, Revolution LLC, Stephen M. Case Revocable Trust, Stephen M. Case | 2005年8月15日 | — | 初回提出 | — | SEC |
| 未開示の報告者, 未開示の報告者, 未開示の報告者 | 2005年7月8日 | — | 初回提出 | 受動的投資 | SEC |
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
ETF保有状況 15のETFが保有
ウェイトは直接株式保有(N-PORT)のみを反映しています。レバレッジ型またはデリバティブベースのファンドは、表示されていない追加のスワップエクスポージャーを保有している可能性があります。
| ファンド | ウェイト | 単位 | 時点 | ソース |
|---|---|---|---|---|
| IWC · iShares Trust | 0.01% | 56,855 SH | 2026年8月8日 | 日次 |
| DFAT · Dimensional ETF Trust | 0.00% | 72,155 NS | 2026年4月30日 | N-PORT |
| RSSL · Global X Funds | 0.00% | 7,279 NS | 2026年4月30日 | N-PORT |
| DFSU · Dimensional ETF Trust | 0.00% | 7,700 NS | 2026年4月30日 | N-PORT |
| ITWO · ProShares Trust | 0.00% | 787 NS | 2026年5月31日 | N-PORT |
| DFSV · Dimensional ETF Trust | 0.00% | 18,300 NS | 2026年4月30日 | N-PORT |
| UWM · ProShares Trust | 0.00% | 614 NS | 2026年5月31日 | N-PORT |
| URTY · ProShares Trust | 0.00% | 622 NS | 2026年5月31日 | N-PORT |
| DFAS · Dimensional ETF Trust | 0.00% | 18,204 NS | 2026年4月30日 | N-PORT |
| HDG · ProShares Trust | 0.00% | 16 NS | 2026年5月31日 | N-PORT |
| DFUS · Dimensional ETF Trust | 0.00% | 3,612 NS | 2026年4月30日 | N-PORT |
| DFAC · Dimensional ETF Trust | 0.00% | 18,400 NS | 2026年4月30日 | N-PORT |
| VXF · VANGUARD INDEX FUNDS | 0.00% | 199,106 SH | 2026年8月8日 | 日次 |
| VTI · VANGUARD INDEX FUNDS | 0.00% | 431,317 SH | 2026年8月8日 | 日次 |
| DCOR · Dimensional ETF Trust | 0.00% | 4 NS | 2026年4月30日 | N-PORT |