SCWorx Corp. (WORX) intrinsic value & 10-year financials
SCWorx Corp. (WORX) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 10 fiscal years revenue grew 19.2% a year to $2.9M, with an average return on invested capital of -122.0%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $1.38
- Market cap
- $10.0M
- Revenue (FY2025)
- $2.9M
- Revenue growth (10-yr CAGR)
- 19.2%
- ROIC (10-yr avg)
- -122.0%
- Free cash flow (FY2025)
- —
WORX 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $2.9M | -$4.4M | -$0.61 | — | -33.3% | -76.3% |
| FY2024 | $3.0M | -$1.1M | -$0.16 | — | -42.1% | -27.2% |
| FY2023 | $3.8M | -$4.0M | -$0.77 | — | -38.1% | -74.9% |
| FY2022 | $4.0M | -$1.8M | -$0.03 | — | -52.7% | -28.0% |
| FY2021 | $4.6M | -$3.8M | -$0.07 | — | -82.3% | -62.8% |
| FY2020 | $5.2M | -$7.4M | — | — | -116.0% | -116.9% |
| FY2019 | $5.5M | -$11.3M | — | -$4.8M | -214.4% | -563.1% |
| FY2018 | $150.1K | -$14.6M | — | — | -2387.4% | -137.1% |
| FY2017 | $4.2M | -$12.0M | — | -$5.8M | -267.3% | -103.2% |
| FY2016 | $591.4K | -$4.2M | — | -$2.1M | -830.5% | -30.3% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
SCWorx Corp. is a consistent compounder, expanding top-line revenue at 19.2% annually over the past decade.
SCWorx Corp. has historically struggled to out-earn its cost of capital, averaging just -66.3% ROIC.
SCWorx Corp. 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, SCWorx Corp. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-20.26 per share.