Global AI, Inc. (GLAI) intrinsic value & 10-year financials
Global AI, Inc. (GLAI) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 10 fiscal years revenue grew 15.0% a year to $143.8K, with an average return on invested capital of 35.3%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $0.88
- Market cap
- $136.3M
- Revenue (FY2025)
- $143.8K
- Revenue growth (10-yr CAGR)
- 15.0%
- ROIC (10-yr avg)
- 35.3%
- Free cash flow (FY2025)
- -$2.0M
GLAI 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $143.8K | -$2.4M | -$0.02 | -$2.0M | -1604.9% | — |
| FY2024 | $24.9K | -$1.0M | -$0.01 | — | -4021.1% | — |
| FY2023 | $34.0K | -$637.4K | $0.00 | — | -1869.3% | — |
| FY2022 | $60.0K | $758 | $0.00 | — | 7.5% | 35.3% |
| FY2021 | $72.5K | -$4.9K | — | — | -1.7% | — |
| FY2020 | $79.5K | $12.8K | — | — | 20.8% | — |
| FY2019 | $90.3K | $23.3K | $0.00 | — | 30.7% | — |
| FY2018 | $56.0K | -$19.3K | $0.00 | — | -26.3% | — |
| FY2017 | $67.5K | $4.2K | — | — | -17.6% | — |
| FY2016 | $40.8K | -$37.5K | — | — | -133.2% | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Global AI, Inc. is a consistent compounder, expanding top-line revenue at 15.0% annually over the past decade.
Global AI, Inc. has earned high returns on invested capital, averaging 35.3% ROIC over the available history. High ROIC is consistent with a durable franchise, but it is not by itself proof of an economic moat.
Global AI, 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, Global AI, Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-0.66 per share.