Crypto Co. (CRCW) intrinsic value & 10-year financials
Crypto Co. (CRCW) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 10 fiscal years revenue grew 73.9% a year to $44.8K, with an average return on invested capital of 116.9%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $0.00
- Market cap
- $1.4M
- Revenue (FY2024)
- $44.8K
- Revenue growth (10-yr CAGR)
- 73.9%
- ROIC (10-yr avg)
- 116.9%
- Free cash flow (FY2024)
- —
CRCW 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2024 | $44.8K | -$6.6M | $0.00 | — | -13702.7% | 124.8% |
| FY2023 | $405.4K | -$4.9M | -$0.00 | — | -578.6% | 140.3% |
| FY2022 | $619.5K | -$5.7M | -$0.00 | -$2.0M | -621.3% | 277.9% |
| FY2021 | $434.6K | -$785.6K | — | — | -478.4% | 46.1% |
| FY2020 | $14.4K | -$2.8M | — | — | -21230.6% | 129.7% |
| FY2019 | $65.7K | -$1.8M | — | — | -2609.3% | 117.9% |
| FY2018 | $5.0K | -$25.4M | — | -$6.3M | -180550.7% | -175.1% |
| FY2017 | — | — | — | — | — | — |
| FY2016 | $0 | -$50.4K | — | — | — | 357.3% |
| FY2015 | $308 | -$5.5K | — | — | -1789.0% | 32.8% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Crypto Co is a consistent compounder, expanding top-line revenue at 73.9% annually over the past decade.
Crypto Co has earned high returns on invested capital, averaging 66.2% ROIC over the available history. High ROIC is consistent with a durable franchise, but it is not by itself proof of an economic moat.
Crypto Co 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, Crypto Co is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $0.00 per share.