All In FutureTech Alliance, Inc. (AGAE) intrinsic value & 10-year financials
All In FutureTech Alliance, Inc. (AGAE) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 9 fiscal years revenue shrank 12.7% a year to $8.0M, with an average return on invested capital of -57.6%.
- Graham intrinsic value
- —
- Revenue (FY2025)
- $8.0M
- Revenue growth (9-yr CAGR)
- -12.7%
- ROIC (10-yr avg)
- -57.6%
- Free cash flow (FY2025)
- -$9.9M
AGAE 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $8.0M | -$32.8M | -$0.83 | -$9.9M | -489.7% | -178.3% |
| FY2024 | $9.1M | -$16.8M | -$0.42 | -$9.9M | -256.7% | -50.6% |
| FY2023 | $5.0M | -$3.4M | -$0.10 | -$8.5M | -133.2% | -4.4% |
| FY2022 | $6.1M | -$10.8M | -$0.28 | -$11.0M | -192.9% | -13.0% |
| FY2021 | $5.0M | $62.9M | — | -$10.3M | -318.2% | -19.3% |
| FY2020 | $3.2M | -$45.1M | — | -$5.5M | -988.1% | -116.1% |
| FY2019 | $26.1M | -$16.7M | — | -$12.3M | -59.6% | -68.0% |
| FY2018 | $20.6M | $1.1M | — | -$18.0M | -4.0% | -10.9% |
| FY2017 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
All In FutureTech Alliance, Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
All In FutureTech Alliance, Inc. has historically struggled to out-earn its cost of capital, averaging just -35.5% ROIC.
All In FutureTech Alliance, Inc. 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, All In FutureTech Alliance, Inc. is modeled at -12.7% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-23.44 per share.