Vivos Inc. (RDGL) intrinsic value & 10-year financials
Vivos Inc. (RDGL) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 10 fiscal years revenue grew 26.7% a year to $68.4K, with an average return on invested capital of -446.2%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $0.05
- Market cap
- $22.0M
- Revenue (FY2025)
- $68.4K
- Revenue growth (10-yr CAGR)
- 26.7%
- ROIC (10-yr avg)
- -446.2%
- Free cash flow (FY2025)
- -$2.2M
RDGL 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $68.4K | -$3.1M | -$0.01 | -$2.2M | -4628.7% | -1603.9% |
| FY2024 | $28.0K | -$2.9M | -$0.01 | — | -9303.0% | — |
| FY2023 | $19.5K | -$2.9M | -$0.01 | — | -14323.8% | — |
| FY2022 | $36.5K | -$2.5M | -$0.01 | — | -6898.1% | — |
| FY2021 | $14.9K | -$2.5M | — | — | -16805.3% | — |
| FY2020 | $7.0K | -$957.0K | — | — | -9607.4% | — |
| FY2019 | $9.5K | -$1.6M | — | — | -13999.8% | 115.0% |
| FY2018 | — | -$7.7M | — | — | — | — |
| FY2017 | $4.1K | -$6.4M | — | — | -64551.4% | 150.3% |
| FY2016 | $8.1K | -$9.9M | — | — | -54717.2% | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
VIVOS INC is a consistent compounder, expanding top-line revenue at 26.7% annually over the past decade.
VIVOS INC has earned high returns on invested capital, averaging 33.5% ROIC over the available history. High ROIC is consistent with a durable franchise, but it is not by itself proof of an economic moat.
VIVOS 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, VIVOS 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.