Cosmos Group Holdings Inc. (COSG) intrinsic value & 10-year financials
Cosmos Group Holdings Inc. (COSG) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 10 fiscal years revenue shrank 22.5% a year to $57.7K, with an average return on invested capital of 20.0%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $0.06
- Market cap
- $268.5M
- Revenue (FY2024)
- $57.7K
- Revenue growth (10-yr CAGR)
- -22.5%
- ROIC (10-yr avg)
- 20.0%
- Free cash flow (FY2024)
- —
COSG 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2024 | $57.7K | $4.7M | $0.00 | — | -479.5% | -10.7% |
| FY2023 | $3.7M | -$77.3M | -$0.06 | — | -750.6% | 382.8% |
| FY2022 | $20.6M | -$101.7M | -$0.27 | $2.9M | -469.0% | -519.8% |
| FY2021 | $10.1M | -$25.1M | -$0.07 | -$4.9M | — | -280.1% |
| FY2020 | $90.5K | -$245.7K | $0.00 | -$348.7K | -287.1% | 49.2% |
| FY2019 | $671.3K | -$683.5K | — | — | -101.2% | 257.4% |
| FY2018 | $733.2K | $5.8K | — | — | -14.9% | 57.3% |
| FY2017 | $773.5K | -$127.6K | — | — | -14.3% | 217.9% |
| FY2016 | $443.8K | $19.2K | — | — | 5.2% | 25.6% |
| FY2015 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Cosmos Group Holdings Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Cosmos Group Holdings Inc. returns on capital have been average, hovering around 13.6% ROIC over the decade.
Cosmos Group Holdings 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, Cosmos Group Holdings Inc. is modeled at -22.5% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-0.00 per share.