XML 12 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Changes in Equity (unaudited) - USD ($)
Total
Common Stock
Accumulated Deficit
Additional Paid-in Capital
Noncontrolling Interests
Beginning balance at Dec. 31, 2023 $ 86,780,000 $ 3,000 $ (85,195,000) $ 170,695,000 $ 1,277,000
Beginning balance (in shares) at Dec. 31, 2023   23,148,374      
Issuance of Gaia, Inc. common stock for employee stock purchase plan 14,000     14,000  
Issuance of Gaia, Inc. common stock for employee stock purchase plan, Shares   7,444      
Issuance of Gaia, Inc. common stock for RSU releases   4,708      
Share-based compensation 335,000     335,000  
Net (loss) income (971,000)   (1,045,000)   74,000
Ending balance at Mar. 31, 2024 86,158,000 $ 3,000 (86,240,000) 171,044,000 1,351,000
Ending balance (in shares) at Mar. 31, 2024   23,160,526      
Beginning balance at Dec. 31, 2023 86,780,000 $ 3,000 (85,195,000) 170,695,000 1,277,000
Beginning balance (in shares) at Dec. 31, 2023   23,148,374      
Net (loss) income (4,634,000)        
Ending balance at Sep. 30, 2024 94,499,000 $ 3,000 (89,625,000) 170,822,000 13,299,000
Ending balance (in shares) at Sep. 30, 2024   23,401,955      
Beginning balance at Mar. 31, 2024 86,158,000 $ 3,000 (86,240,000) 171,044,000 1,351,000
Beginning balance (in shares) at Mar. 31, 2024   23,160,526      
Issuance of Gaia, Inc. common stock for RSU releases and share-based compensation 327,000     327,000  
Issuance of Gaia, Inc. common stock for RSU releases and share-based compensation, Shares   220,505      
Igniton activity 11,433,000     (809,000) 12,242,000
Net (loss) income (2,163,000)   (2,193,000)   30,000
Ending balance at Jun. 30, 2024 95,755,000 $ 3,000 (88,433,000) 170,562,000 13,623,000
Ending balance (in shares) at Jun. 30, 2024   23,381,031      
Issuance of Gaia, Inc. common stock for employee stock purchase plan 18,000     18,000  
Issuance of Gaia, Inc. common stock for employee stock purchase plan, Shares   7,993      
Issuance of Gaia, Inc. common stock for RSU releases and share-based compensation 341,000     341,000  
Issuance of Gaia, Inc. common stock for RSU releases and share-based compensation, Shares   12,931      
Igniton activity (115,000)     (99,000) (16,000)
Net (loss) income (1,500,000)   (1,192,000)   (308,000)
Ending balance at Sep. 30, 2024 94,499,000 $ 3,000 (89,625,000) 170,822,000 13,299,000
Ending balance (in shares) at Sep. 30, 2024   23,401,955      
Beginning balance at Dec. 31, 2024 94,013,000 $ 3,000 (90,428,000) 171,100,000 13,338,000
Beginning balance (in shares) at Dec. 31, 2024   23,401,955      
Issuance of Gaia, Inc. common stock in public offering 6,986,000     6,986,000  
Issuance of Gaia, Inc. common stock in public offering, Shares   1,600,000      
Issuance of Gaia, Inc. common stock for employee stock purchase plan 22,000     22,000  
Issuance of Gaia, Inc. common stock for employee stock purchase plan, Shares   5,696      
Share-based compensation 323,000     323,000  
Net (loss) income (1,219,000)   (1,014,000)   (205,000)
Ending balance at Mar. 31, 2025 100,125,000 $ 3,000 (91,442,000) 178,431,000 13,133,000
Ending balance (in shares) at Mar. 31, 2025   25,007,651      
Beginning balance at Dec. 31, 2024 94,013,000 $ 3,000 (90,428,000) 171,100,000 13,338,000
Beginning balance (in shares) at Dec. 31, 2024   23,401,955      
Net (loss) income (4,560,000)        
Ending balance at Sep. 30, 2025 101,543,000 $ 3,000 (94,396,000) 180,663,000 15,273,000
Ending balance (in shares) at Sep. 30, 2025   25,044,338      
Beginning balance at Mar. 31, 2025 100,125,000 $ 3,000 (91,442,000) 178,431,000 13,133,000
Beginning balance (in shares) at Mar. 31, 2025   25,007,651      
Issuance of Gaia, Inc. common stock for RSU releases   31,465      
Share-based compensation 513,000     513,000  
Net (loss) income (2,047,000)   (1,801,000)   (246,000)
Ending balance at Jun. 30, 2025 98,591,000 $ 3,000 (93,243,000) 178,944,000 12,887,000
Ending balance (in shares) at Jun. 30, 2025   25,039,116      
Issuance of Gaia, Inc. common stock for employee stock purchase plan 19,000     19,000  
Issuance of Gaia, Inc. common stock for employee stock purchase plan, Shares   5,222      
Igniton activity 3,867,000     1,340,000 2,527,000
Share-based compensation 360,000     360,000  
Net (loss) income (1,294,000)   (1,153,000)   (141,000)
Ending balance at Sep. 30, 2025 $ 101,543,000 $ 3,000 $ (94,396,000) $ 180,663,000 $ 15,273,000
Ending balance (in shares) at Sep. 30, 2025   25,044,338