KIDZ AI Inc. KIDZ
We operate through our wholly-owned subsidiary Class Over Inc. We provide comprehensive online interactive live courses for K-12 students in the United States and around the globe. Our curriculum is designed to meet the needs of different age groups and learning levels, covering a wide variety of subjects to enhance students' academic achievements and interest in exploration. We offer both interest-oriented classes and test preparation courses for various exams and competitions. With our innovative approach, we aim to transcend the boundaries of traditional education by offering students a comprehensive set of lifelong skills and capabilities, including creativity, critical thinking, and problem-solving, in an engaging and interactive environment.
Valuation FY2025 figures against the last close
Where the revenue comes from as reported in the latest 10-K
Revenue by segment
- Credit-based subscriptions
- Time-based subscriptions
- Other
| Segment | FY2025 |
|---|---|
| Credit-based subscriptions | $2.5M |
| Time-based subscriptions | $854.9K |
| Other | $0 |
As the company reported it, from the “Segment information and revenue analysis (Details)” note of its latest 10-K. Every figure here has been checked against the total revenue the same filing reported. Segments are the filer's own reporting structure, which is a decision about how it runs itself rather than a standard taxonomy: two companies in the same industry routinely divide themselves along different lines, so these are worth reading down a single company rather than across two. Slices under 1% are folded into “Other”.
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenue | $3.4M | $3.7M | $1.07B |
| Cost of revenue | $1.4M | $1.6M | — |
| Gross profit | $1.9M | $2.1M | — |
| R&D | $54.5K | $39.3K | — |
| SG&A | $4.9M | $2.2M | — |
| Total operating expenses | $5.5M | $2.9M | — |
| Operating income | -$3.6M | -$833.8K | — |
| Pre-tax income | -$7.0M | -$843.0K | — |
| Income tax | $0 | $0 | — |
| Net income | -$7.0M | -$843.0K | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Cash and equivalents | $2.8M | $50.7K | $787.7K |
| Total current assets | $2.8M | $74.5K | — |
| Property, plant and equipment | $154.7K | $218.6K | — |
| Other intangibles | $4.0M | $0 | — |
| Total assets | $15.5M | $1.8M | — |
| Accounts payable | $146.0K | $7.2K | — |
| Total current liabilities | $2.3M | $3.4M | — |
| Total liabilities | $11.8M | $6.4M | — |
| Retained earnings | -$11.6M | -$4.6M | — |
| Total equity | $3.8M | -$4.5M | -$3.7M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Operating cash flow | -$3.8M | -$781.3K | — |
| Depreciation and amortisation | $63.9K | $54.8K | — |
| Stock-based compensation | $485.1K | $25.1K | — |
| Capital expenditure | $0 | $185.7K | — |
| Investing cash flow | -$2.3M | -$185.7K | — |
| Financing cash flow | $8.9M | $230.0K | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001477932-26-001941.
Plot the figures US dollars
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2023 | FY2024 | FY2025 |
|---|---|---|---|
| Revenue | $1.07B | $3.7M | $3.4M |
| Gross profit | — | $2.1M | $1.9M |
| Net income | — | -$843.0K | -$7.0M |
Recent filings and events
- Results announced The quarterly or annual earnings release. Arrives four times a year from almost every company here. Item 2.02
- Shareholder rights changed The terms attaching to the shares themselves have changed. Item 3.03
- Other event The catch-all. The company chose to disclose something that fits no other item, so the content is whatever it says it is. Item 8.01
- Regulation FD disclosure Something the company told the market and had to tell everyone at once - usually a slide deck or a press release. Item 7.01
- Material agreement signed The company entered an agreement outside the ordinary course of business - a large contract, a credit facility, a merger agreement. Item 1.01
- Regulation FD disclosure Item 7.01
- Regulation FD disclosure Item 7.01
- Shareholder rights changed Item 3.03
- Charter or fiscal year changed A change to the company's governing documents, or to when its year ends. Item 5.03
- Shareholder vote The results of the annual meeting or a special vote. Item 5.07
- Shareholder rights changed Item 3.03
- Charter or fiscal year changed Item 5.03
Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.
Others in SIC 8200
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| LAUR | LAUREATE EDUCATION, INC. | $5.38B | 20.7x | 8.6% |
| GHC | Graham Holdings Co | $5.18B | 18.3x | 2.5% |
| CVSA | Covista Inc. | $4.49B | 18.7x | 9.3% |
| LOPE | Grand Canyon Education, Inc. | $4.24B | 21.1x | 7.1% |
| LRN | Stride, Inc. | $3.30B | 11.1x | 4.7% |
| PRDO | PERDOCEO EDUCATION Corp | $2.12B | 14.0x | 24.2% |
| STRA | Strategic Education, Inc. | $1.82B | 15.1x | 4.0% |
| UTI | UNIVERSAL TECHNICAL INSTITUTE INC | $1.20B | 19.3x | 14.0% |