DarkIris Inc. (DKI) intrinsic value & 10-year financials
DarkIris Inc. (DKI) has a Graham intrinsic value of $2.33 per share. Over the last 4 fiscal years revenue grew 59.7% a year to $10.1M, with an average return on invested capital of -94.1%.
- Graham intrinsic value
- $2.33
- Revenue (FY2025)
- $10.1M
- Revenue growth (4-yr CAGR)
- 59.7%
- ROIC (10-yr avg)
- -94.1%
- Free cash flow (FY2025)
- -$463.1K
DKI 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $10.1M | -$8.6M | -$0.52 | -$463.1K | -85.3% | -222.8% |
| FY2024 | $7.9M | $1.1M | $0.07 | $41.5K | 14.6% | -110.7% |
| FY2023 | $4.0M | -$1.3M | -$0.08 | -$1.3M | -31.9% | 51.2% |
| FY2022 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
DarkIris Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
DarkIris Inc. 10-year average ROIC is N/A; capital efficiency cannot be assessed from the available history.
DarkIris 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, DarkIris Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $2.33 per share.