Biddance Ai Systems, Inc. (HKIT) intrinsic value & 10-year financials
Biddance Ai Systems, Inc. (HKIT) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 9 fiscal years revenue shrank 0.8% a year to $6.5M, with an average return on invested capital of 11.2%.
- Graham intrinsic value
- —
- Revenue (FY2025)
- $6.5M
- Revenue growth (9-yr CAGR)
- -0.8%
- ROIC (10-yr avg)
- 11.2%
- Free cash flow (FY2025)
- —
HKIT 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $6.5M | $180.1K | $0.02 | — | -27.4% | -5.0% |
| FY2024 | $2.9M | -$896.7K | -$0.04 | — | -60.1% | -5.5% |
| FY2023 | $4.6M | $1.0M | $0.08 | -$248.4K | 2.2% | 0.5% |
| FY2022 | $6.4M | $1.4M | $0.13 | — | 25.3% | 10.0% |
| FY2021 | $6.5M | $1.7M | $0.15 | — | 32.6% | 13.1% |
| FY2020 | $5.8M | $1.7M | $0.15 | — | 30.2% | 15.0% |
| FY2019 | $6.9M | $2.0M | — | — | 31.6% | 23.5% |
| FY2018 | $6.9M | $2.2M | — | — | 40.6% | 37.9% |
| FY2017 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
HiTek Global Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
HiTek Global Inc. has historically struggled to out-earn its cost of capital, averaging just 5.3% ROIC.
HiTek Global 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, HiTek Global Inc. is modeled at -33.2% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-1.00 per share.