Resonate Blends, Inc. (KOAN) intrinsic value & 10-year financials
Resonate Blends, Inc. (KOAN) has a Graham intrinsic value of $0.33 per share. Over the last 10 fiscal years revenue grew 36.4% a year to $1.9M, with an average return on invested capital of 445.3%.
- Graham intrinsic value
- $0.33
- Share price (Oct 17, 2026)
- $0.00
- Market cap
- $32.0K
- Revenue (FY2024)
- $1.9M
- Revenue growth (10-yr CAGR)
- 36.4%
- ROIC (10-yr avg)
- 445.3%
- Free cash flow (FY2024)
- -$1.0M
KOAN 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2024 | $1.9M | -$2.1M | -$0.02 | -$1.0M | -89.5% | 80.0% |
| FY2023 | $16.5K | -$1.4M | -$0.02 | $10.2K | -2424.2% | 86.3% |
| FY2022 | $49.5K | $653.6K | $0.01 | -$1.4M | -2806.8% | -24.9% |
| FY2021 | $27.0K | -$4.9M | — | -$2.8M | -9364.8% | 191.2% |
| FY2020 | — | -$1.9M | — | -$1.4M | — | 245.2% |
| FY2019 | $1.1M | -$3.7M | — | -$810.4K | -316.4% | 2362.3% |
| FY2018 | $1.1M | $21.0K | — | -$102.8K | -28.8% | -21.4% |
| FY2017 | $943.7K | -$7.6M | — | -$190.9K | -693.9% | 925.1% |
| FY2016 | $103.1K | -$3.3M | — | -$457.6K | -791.2% | 286.0% |
| FY2015 | $116.3K | -$3.6M | — | — | -2585.1% | 322.9% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Resonate Blends, Inc. is a consistent compounder, expanding top-line revenue at 36.4% annually over the past decade.
Resonate Blends, Inc. has earned high returns on invested capital, averaging 16.3% ROIC over the available history. High ROIC is consistent with a durable franchise, but it is not by itself proof of an economic moat.
Resonate Blends, 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, Resonate Blends, Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $0.33 per share.