Realloys Inc. (ALOY) intrinsic value & 10-year financials
Realloys Inc. (ALOY) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 10 fiscal years revenue grew 43.4% a year to $2.4M, with an average return on invested capital of -54.7%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $7.23
- Revenue (FY2025)
- $2.4M
- Revenue growth (10-yr CAGR)
- 43.4%
- ROIC (10-yr avg)
- -54.7%
- Free cash flow (FY2025)
- —
ALOY 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $2.4M | -$4.4M | — | — | -165.7% | -70.8% |
| FY2024 | $2.6M | -$3.5M | — | -$705.7K | -128.9% | -52.0% |
| FY2023 | $3.1M | -$4.7M | — | -$3.2M | -170.6% | -116.1% |
| FY2022 | $5.0M | -$5.0M | — | -$4.4M | -91.7% | -117.4% |
| FY2021 | $6.1M | -$2.6M | — | -$736.4K | -37.3% | -106.3% |
| FY2020 | $3.4M | -$354.9K | — | $142.3K | -12.3% | 22.0% |
| FY2019 | $1.1M | -$3.0M | — | -$712.6K | -94.6% | 128.6% |
| FY2018 | $692.8K | -$1.2M | — | -$501.3K | -159.7% | 174.8% |
| FY2017 | $910.7K | -$1.3M | — | -$714.6K | -138.4% | -324.8% |
| FY2016 | $94.7K | -$812.3K | — | -$869.0K | -854.2% | -85.3% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
REALLOYS INC. is a consistent compounder, expanding top-line revenue at 43.4% annually over the past decade.
REALLOYS INC. has historically struggled to out-earn its cost of capital, averaging just -39.9% ROIC.
REALLOYS 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, REALLOYS INC. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment.