BILI Social International, Inc.

AGGIdata completeness 75%2 fiscal years on file

Data notes: no data for concept 'capex'; no data for concept 'totalDebt'; no data for concept 'interestExpense'

The thesis, from the filings

BILI Social International, Inc. earns about 129% on invested capital, but has diluted owners by 633% over 2 years — worth asking whether the growth reaches owners. The cash-flow models don't apply cleanly here — the ledger says why below.Whether it’s worth owning at today’s price is the last question — and yours to answer, below.

i. The business — what you’d actually own

Figure	FY 2024	FY 2025
Revenue	$350,676¹	$1.92M¹
Net income	−$495,281²	$1.06M²
Operating cash flow	−$462,747³	$53,228³
Capital expenditure	—	—
Free cash flow (derived)	—	—
Total debt	—	—
Cash & equivalents	$291,385⁴	$298,503⁴
Diluted shares	2.60B	19.04B

Superscripts are receipts. Each links to the SEC filing the number came from (full list at the bottom).

ii. Your slice — ownership made literal

If you owned

Net assets behind them

your share of equity

Profit it earned you last year

Free cash flow it threw off

—

Debt you’d be carrying

—

10 shares is a claim on $0 of net worth that earned you $0 last year.

iii. Is this a good business?

Moat signal · return on invested capital

129% avg · 2y

FY24 —FY25 129%

It earned an average 129% on invested capital over 2 years. Compare that to what it costs to fund the business.

seeing a moat in the numbers →

Management signal · capital allocation

+633% shares · 2y

Share count is up 633% over 2 years — owners have been diluted. Worth asking what they got for it.

reading capital allocation →

Signals, not verdicts — read from the filings above. Numbers don’t prove a moat; they show its footprint. You decide.

iv. What it’s worth — engine v0.1.0

DCF · Growth Exit 10Y

not applicable

only 0 years of FCF (need ≥3) — model not applicable

DCF · Growth Exit 5Y

not applicable

only 0 years of FCF (need ≥3) — model not applicable

Earnings Power Value

not applicable

only 2 years of net income (need ≥3)

Graham Number

assumptions (1)

grahamMultiplier2250.0%

Different models answer different questions — which to trust when →

Sources — the receipts

10-K · period ending 2024-12-31 · accession 0001683168-26-002986 (Revenues)
10-K · period ending 2024-12-31 · accession 0001683168-26-002986 (NetIncomeLoss)
10-K · period ending 2024-12-31 · accession 0001683168-26-002986 (NetCashProvidedByUsedInOperatingActivities)
10-K · period ending 2024-12-31 · accession 0001683168-26-002986 (CashAndCashEquivalentsAtCarryingValue)