Bespoke Extracts, Inc. (BSPK) intrinsic value & 10-year financials
Bespoke Extracts, Inc. (BSPK) has a Graham intrinsic value of $1.33 per share. Over the last 10 fiscal years revenue grew 103.1% a year to $1.1M, with an average return on invested capital of 665.7%.
- Graham intrinsic value
- $1.33
- Share price (Oct 17, 2026)
- $0.00
- Market cap
- $5.3K
- Revenue (FY2024)
- $1.1M
- Revenue growth (10-yr CAGR)
- 103.1%
- ROIC (10-yr avg)
- 665.7%
- Free cash flow (FY2024)
- -$889.8K
BSPK 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2024 | $1.1M | -$1.0M | -$0.10 | -$889.8K | -89.0% | 56.7% |
| FY2023 | $785.5K | -$1.5M | -$0.15 | — | -187.4% | 143.9% |
| FY2022 | $3.4K | -$4.1M | -$0.44 | -$805.3K | -118011.6% | 856.7% |
| FY2021 | $35.6K | -$965.6K | -$0.19 | -$1.0M | -2714.9% | 207.2% |
| FY2020 | — | -$4.6M | — | — | — | 1702.1% |
| FY2019 | $62.1K | $2.6M | $0.04 | — | 4853.6% | -1124.1% |
| FY2018 | $15.9K | -$7.6M | -$0.21 | — | -45169.7% | 2175.3% |
| FY2017 | — | -$6.7M | — | — | — | 3461.8% |
| FY2016 | — | -$365.0K | — | — | — | -531.3% |
| FY2015 | — | -$731.2K | — | — | — | -291.1% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Bespoke Extracts, Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Bespoke Extracts, Inc. has earned high returns on invested capital, averaging 26.5% ROIC over the available history. High ROIC is consistent with a durable franchise, but it is not by itself proof of an economic moat.
Bespoke Extracts, 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, Bespoke Extracts, Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $1.33 per share.