Golden Sun Technology Group Ltd. (GSUN) intrinsic value & 10-year financials
Golden Sun Technology Group Ltd. (GSUN) has a Graham intrinsic value of $5.06 per share. Over the last 7 fiscal years revenue grew 35.6% a year to $35.5M, with an average return on invested capital of -17.9%.
- Graham intrinsic value
- $5.06
- Revenue (FY2025)
- $35.5M
- Revenue growth (7-yr CAGR)
- 35.6%
- ROIC (10-yr avg)
- -17.9%
- Free cash flow (FY2025)
- -$9.3M
GSUN 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $35.5M | -$5.1M | — | -$9.3M | -5.9% | -0.6% |
| FY2024 | $10.2B | -$3.7B | -$1.87 | -$5.0B | -25.2% | -105.8% |
| FY2023 | $6.2M | -$5.8M | -$3.08 | -$8.2M | -99.7% | -0.3% |
| FY2022 | $10.8M | -$2.1M | -$1.48 | $736.2K | -14.2% | 19.3% |
| FY2021 | $15.0M | $2.0M | — | -$59.3K | 13.0% | -19.8% |
| FY2020 | $7.7M | $42.0K | — | $1.2M | 0.7% | -0.4% |
| FY2019 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Golden Sun Technology Group Ltd. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Golden Sun Technology Group Ltd. has historically struggled to out-earn its cost of capital, averaging just -21.4% ROIC.
Golden Sun Technology Group Ltd. 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, Golden Sun Technology Group Ltd. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $5.06 per share.