MeritValue

BLUSKY AI INC.

BSAIdata completeness 63%20 fiscal years on file

Data notes: no data for concept 'totalDebt'

i. The business — what you’d actually own
FigureFY 2021FY 2022FY 2023FY 2024FY 2025
Revenue$4.73M1————
Net income−$2.84M2−$4.15M3$12.7M4−$949,7825−$4.52M5
Operating cash flow−$76,8646−$902,4227$1.24M8−$127,1399−$1.16M9
Capital expenditure$72,89110————
Free cash flow (derived)−$149,7556————
Total debt—————
Cash & equivalents$31,28211$2,57612$213$014$960,43615
Diluted shares129.3M215.1M2.33B2.6M13.6M

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
shares
Net assets behind them
−$0.69
your share of equity
Profit it earned you last year
−$3.33
Free cash flow it threw off
—
Debt you’d be carrying
—

10 shares is a claim on −$0.69 of net worth that earned you −$3.33 last year.

iii. Is this a good business?
Moat signal · return on equity
— avg · 5y

Not enough data in the filings for a return-on-capital reading.

seeing a moat in the numbers →
Management signal · capital allocation
−90% shares · 5y

Share count is down 90% over 5 years — management has been buying back stock, quietly handing owners a bigger slice.

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 2 years of FCF (need ≥3) — model not applicable
DCF · Growth Exit 5Y
not applicable
only 2 years of FCF (need ≥3) — model not applicable
Earnings Power Value
not applicable
normalized (5y-median) earnings non-positive — EPV undefined
Graham Number
not applicable
diluted EPS missing or non-positive — Graham Number undefined

Different models answer different questions — which to trust when →

Sources — the receipts
  1. 10-K · period ending 2021-12-31 · accession 0001493152-22-010072 (RevenueFromContractWithCustomerExcludingAssessedTax)
  2. 10-K · period ending 2021-12-31 · accession 0001493152-23-012623 (NetIncomeLoss)
  3. 10-K · period ending 2022-12-31 · accession 0001096906-24-001010 (NetIncomeLoss)
  4. 10-K · period ending 2023-12-31 · accession 0001096906-25-000357 (NetIncomeLoss)
  5. 10-K · period ending 2024-12-31 · accession 0001493152-26-014362 (NetIncomeLoss)
  6. 10-K · period ending 2021-12-31 · accession 0001493152-23-012623 (NetCashProvidedByUsedInOperatingActivities)
  7. 10-K · period ending 2022-12-31 · accession 0001096906-24-001010 (NetCashProvidedByUsedInOperatingActivities)
  8. 10-K · period ending 2023-12-31 · accession 0001096906-25-000357 (NetCashProvidedByUsedInOperatingActivities)
  9. 10-K · period ending 2024-12-31 · accession 0001493152-26-014362 (NetCashProvidedByUsedInOperatingActivities)
  10. 10-K · period ending 2021-12-31 · accession 0001493152-22-010072 (PaymentsToAcquirePropertyPlantAndEquipment)
  11. 10-K · period ending 2021-12-31 · accession 0001493152-23-012623 (CashAndCashEquivalentsAtCarryingValue)
  12. 10-K · period ending 2022-12-31 · accession 0001096906-24-001010 (CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents)
  13. 10-K · period ending 2023-12-31 · accession 0001493152-26-014362 (CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents)
  14. 10-K · period ending 2024-12-31 · accession 0001096906-25-000357 (CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents)
  15. 10-K · period ending 2025-12-31 · accession 0001493152-26-014362 (CashAndCashEquivalentsAtCarryingValue)