COMP <GO>
GAIA vs MPU // EV/EBITDA & P/E VALUATION
Gaia Inc. (Class A) (NASDAQ) VS. Mega Matrix Inc. (Class A) (NYSE) • 15-METRIC TALLY: GAIA 8
— MPU 0
■ METRIC PARITY
LAST: $1.44 (0.00%) • MKT CAP: $36.6M
valuation
—
LAST: $1.70 (+0.72%) • MKT CAP: $5.8M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (GAIA VS. MPU)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | GAIA | MPU | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 87.10% | 55.10% | +32.00 | GAIA | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -5.00% | -35.00% | +30.00 | GAIA | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -1.03% | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | -5.20% | -60.00% | +54.80 | GAIA | /operating-margins <GO> |
| Net Profit Margin | -4.50% | -60.00% | +55.50 | GAIA | /net-margins <GO> |
| Revenue Growth (YoY) | 10.80% | -27.90% | +38.70 | GAIA | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 0.20 | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 6/9 | 2/9 | +4.00 | GAIA | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 54.9 | 25.9 | +28.95 | GAIA | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $36.6M | $5.8M | $30.8M | GAIA | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | GAIA REV | MPU REV | GAIA GROSS % | MPU GROSS % | GAIA FCF | MPU FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $99.0M | $26.1M | 87.1% | 55.1% | -$377.0K | -$9.9M |
| FY 2024 | $89.3M | $36.2M | 86.1% | 58.1% | $1.9M | $4.1M |
| FY 2023 | $80.4M | $0 | — | — | $5.9M | -$3.0M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
GAIA // BETA —
MPU // BETA —