Ai Era Corp. (AERA) intrinsic value & 10-year financials
Ai Era Corp. (AERA) has a Graham intrinsic value of $0.01 per share. At $0.03 on Oct 17, 2026, the stock trades 200% above that value. Over the last 10 fiscal years revenue grew 51.4% a year to $1.2M, with an average return on invested capital of -39.4%.
- Graham intrinsic value
- $0.01
- Share price (Oct 17, 2026)
- $0.03
- Price vs Graham value
- 200% above
- Market cap
- $155.5M
- Revenue (FY2025)
- $1.2M
- Revenue growth (10-yr CAGR)
- 51.4%
- ROIC (10-yr avg)
- -39.4%
- Free cash flow (FY2025)
- —
AERA 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $1.2M | $1.5M | — | — | 159.4% | 46.1% |
| FY2024 | $1.3M | $542.3K | — | — | 36.6% | 46.1% |
| FY2023 | $948.0K | -$3.6M | — | — | -375.2% | -145.2% |
| FY2022 | $2.9M | -$2.2M | — | — | -69.4% | -50.1% |
| FY2021 | $115.1K | -$3.6M | — | — | -2801.2% | -74.9% |
| FY2020 | $448.3K | -$1.5M | — | — | -305.4% | -37.2% |
| FY2019 | $433.6K | -$404.6K | — | — | — | -15.3% |
| FY2018 | $250.1K | -$1.1M | — | — | -350.7% | -125.3% |
| FY2017 | $408.1K | $141.4K | — | — | -45.2% | -19.2% |
| FY2016 | $28.2K | -$44.5K | — | -$75.7K | — | -19.0% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
AI Era Corp. is a consistent compounder, expanding top-line revenue at 51.4% annually over the past decade.
AI Era Corp. has earned high returns on invested capital, averaging 46.1% ROIC over the available history. High ROIC is consistent with a durable franchise, but it is not by itself proof of an economic moat.
AI Era Corp. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, AI Era Corp. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $0.01 per share.