Symbols / KIDZ Stock $1.87 -21.60% KIDZ AI Inc.

Consumer Defensive • Education & Training Services • United States • NCM
KIDZ (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
Stock Fundamentals
Scroll to Statements
Index EQUITY
Sector Consumer Defensive
Industry Education & Training Services
CEO Ms. Hui Luo
Exch · Country NCM · United States
Market Cap 1.49M
Enterprise Value 6.18M
Income -10.94M
Sales 3.07M
FCF (ttm) -3.88M
Book/sh 2.82
Cash/sh 2.66
Employees —
Insider 10d —
IPO Apr 07, 2025
Div forward ($/yr)
Div TTM ($/yr)
Dividend Yield
Ex-Div Date
5Y Avg Yield
Yield vs 5Y Avg
Payout 0.00%
P/E —
Forward P/E —
PEG —
P/S 0.48
P/B 0.66
P/C —
EV/EBITDA -1.66
EV/Sales 2.01
Quick Ratio 0.94
Current Ratio 0.94
Debt/Eq 174.09
LT Debt/Eq —
EPS (ttm) -42,448,752.00
EPS next Y —
EPS Growth —
Revenue Growth -36.40%
EPS Gr Q/Q —
Rev Gr Q/Q —
Earnings (next) —
Earnings (prior) —
ROA -37.11%
ROE —
ROIC —
Gross Margin 57.77%
Oper. Margin -172.35%
Profit Margin 0.00%
Shs Outstand 781.34K
Shs Float 784.25K
Insider Own 1.55%
Instit Own 1.50%
Short Float 3.98%
Short Ratio 0.03
Short Interest 30.56K
52W High 2,325.00
vs 52W High -99.92%
52W Low 1.74
vs 52W Low 7.46%
Beta -0.86
Impl. Vol. 25.00%
Rel Volume 14.07
Avg Volume 792.55K
Volume 11.15M
Target (mean) —
Tgt Median —
Tgt Low —
Tgt High —
# Analysts —
Recom None
Prev Close $2.38
Price $1.87
Change -21.60%
About

KIDZ AI Inc., a technology-driven education company, operates an online enrichment class platform for children aged 4 to 17. The company's platform offers various enrichment programs, including language, science, technology, engineering, arts, mathematics, music, and others. In addition it focuses on AI compute infrastructure, GPU cloud platforms, and data center ecosystems. The company was formerly known as Classover Holdings, Inc. and changed its name to KIDZ AI Inc. in May 2026. KIDZ AI Inc., was founded in 2020 and is headquartered in New York, New York.

Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$1.77
Latest analyst target
3. DCF / Fair value
$-89.34
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$1.77
Low
—
High
—
Mean
—
Insider Transactions
Filed Date Insider Relationship Transaction Shares Price Value SEC
2026-01-21 PENG YANLING Chief Financial Officer — 750,000 — —
2025-04-21 PENG YANLING Chief Financial Officer — 460,000 — —
Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Revenue
3.37
-8.41%
3.68
+18.69%
3.10
+63.10%
1.90
Operating Revenue
3.37
-8.41%
3.68
+18.69%
3.10
+63.10%
1.90
Cost Of Revenue
1.45
-10.38%
1.62
+12.41%
1.44
-22.84%
1.86
Reconciled Cost Of Revenue
1.45
-10.38%
1.62
+12.41%
1.44
-22.84%
1.86
Gross Profit
1.92
-6.87%
2.06
+24.13%
1.66
+4643.65%
0.03
Operating Expense
5.51
+90.44%
2.89
+38.83%
2.08
-11.48%
2.35
Research And Development
0.05
+38.74%
0.04
+46.85%
0.03
-81.96%
0.15
Selling General And Administration
5.45
+91.15%
2.85
+38.72%
2.06
-6.75%
2.21
Selling And Marketing Expense
0.51
-22.57%
0.66
+29.97%
0.51
-10.04%
0.56
General And Administrative Expense
4.95
+125.16%
2.20
+41.58%
1.55
-5.62%
1.64
Other Gand A
4.95
+125.16%
2.20
+41.58%
1.55
-5.62%
1.64
Total Expenses
6.96
+54.30%
4.51
+28.04%
3.52
-16.50%
4.22
Operating Income
-3.59
-330.74%
-0.83
-96.18%
-0.43
+81.67%
-2.32
Total Operating Income As Reported
-3.59
-330.74%
-0.83
-96.18%
-0.43
+81.67%
-2.32
EBITDA
-5.91
-1118.02%
-0.49
-322.25%
-0.11
+94.91%
-2.26
Normalized EBITDA
-5.00
-929.77%
-0.49
-322.25%
-0.11
+94.91%
-2.26
Reconciled Depreciation
0.66
+88.94%
0.35
+12.35%
0.31
+423.37%
0.06
EBIT
-6.57
-688.10%
-0.83
-96.18%
-0.43
+81.67%
-2.32
Total Unusual Items
-0.91
0.00
—
—
Total Unusual Items Excluding Goodwill
-0.91
0.00
—
—
Special Income Charges
-1.46
0.00
—
—
Impairment Of Capital Assets
1.46
0.00
—
—
Net Income
-7.04
-735.64%
-0.84
-94.67%
-0.43
+81.38%
-2.33
Pretax Income
-7.04
-735.64%
-0.84
-94.67%
-0.43
+81.38%
-2.33
Net Non Operating Interest Income Expense
-0.46
-4864.98%
-0.01
-14.82%
-0.01
-20.53%
-0.01
Interest Expense Non Operating
0.47
+5035.57%
0.01
+14.82%
0.01
+20.53%
0.01
Net Interest Income
-0.46
-4864.98%
-0.01
-14.82%
-0.01
-20.53%
-0.01
Interest Expense
0.47
+5035.57%
0.01
+14.82%
0.01
+20.53%
0.01
Interest Income Non Operating
0.02
—
—
—
Interest Income
0.02
—
—
—
Other Income Expense
-3.00
—
—
—
Other Non Operating Income Expenses
-2.08
—
—
—
Gain On Sale Of Security
0.55
—
—
—
Tax Provision
0.00
0.00
0.00
0.00
Tax Rate For Calcs
0.00
0.00
0.00
0.00
Tax Effect Of Unusual Items
0.00
0.00
0.00
0.00
Net Income Including Noncontrolling Interests
-7.04
-735.64%
-0.84
-94.67%
-0.43
+81.38%
-2.33
Net Income From Continuing Operation Net Minority Interest
-7.04
-735.64%
-0.84
-94.67%
-0.43
+81.38%
-2.33
Net Income From Continuing And Discontinued Operation
-7.04
-735.64%
-0.84
-94.67%
-0.43
+81.38%
-2.33
Net Income Continuous Operations
-7.04
-735.64%
-0.84
-94.67%
-0.43
+81.38%
-2.33
Normalized Income
-6.13
-627.24%
-0.84
-94.67%
-0.43
+81.38%
-2.33
Net Income Common Stockholders
-7.04
-735.64%
-0.84
-94.67%
-0.43
+81.38%
-2.33
Diluted EPS
-18,975,350.00
-445276267.79%
-4.26
+65.23%
-12.26
+81.38%
-65.83
Basic EPS
-18,975,350.00
-445276267.79%
-4.26
+65.23%
-12.26
+81.38%
-65.83
Basic Average Shares
0.05
-76.44%
0.20
+459.90%
0.04
+0.00%
0.04
Diluted Average Shares
0.05
-76.44%
0.20
+459.90%
0.04
+0.00%
0.04
Diluted NI Availto Com Stockholders
-7.04
-735.64%
-0.84
-94.67%
-0.43
+81.38%
-2.33
Total Other Finance Cost
0.47
—
—
—
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Assets
15.54
+742.36%
1.85
-32.84%
2.75
-5.33%
2.90
Current Assets
2.81
+3668.58%
0.07
-90.85%
0.81
+23.59%
0.66
Cash Cash Equivalents And Short Term Investments
2.75
+5329.13%
0.05
-93.57%
0.79
+22.04%
0.65
Cash And Cash Equivalents
2.75
+5329.13%
0.05
-93.57%
0.79
+22.04%
0.65
Cash Equivalents
2.75
+5681.59%
0.05
-93.94%
0.78
+21.58%
0.65
Cash Financial
0.00
+0.00%
0.00
+0.00%
0.00
+1996.00%
0.00
Receivables
0.05
+451.36%
0.01
-11.25%
0.01
+85.94%
0.01
Other Current Assets
0.01
-34.89%
0.02
-10.59%
0.02
+104.71%
0.01
Total Non Current Assets
12.74
+619.27%
1.77
-8.41%
1.93
-13.82%
2.24
Net PPE
1.40
-20.86%
1.77
-8.41%
1.93
-13.82%
2.24
Gross PPE
1.57
-16.22%
1.88
-5.43%
1.98
-12.45%
2.27
Accumulated Depreciation
-0.17
-61.38%
-0.11
-107.55%
-0.05
-119.40%
-0.02
Properties
0.00
0.00
0.00
0.00
Buildings And Improvements
1.25
-19.68%
1.55
-15.90%
1.85
-13.27%
2.13
Machinery Furniture Equipment
0.15
+0.71%
0.15
+5.65%
0.14
+0.00%
0.14
Other Properties
—
—
1.85
-13.27%
2.13
Leases
0.18
+0.00%
0.18
—
—
Goodwill And Other Intangible Assets
4.03
0.00
—
—
Investments And Advances
7.30
0.00
—
—
Long Term Equity Investment
7.30
0.00
—
—
Non Current Prepaid Assets
0.01
0.00
—
—
Total Liabilities Net Minority Interest
11.77
+84.89%
6.36
-1.31%
6.45
+4.51%
6.17
Current Liabilities
2.31
-31.44%
3.37
+4.01%
3.24
+13.03%
2.87
Payables And Accrued Expenses
0.25
+18.55%
0.21
-46.38%
0.39
+330.06%
0.09
Payables
0.25
+30.58%
0.19
-49.74%
0.37
+344.66%
0.08
Accounts Payable
0.15
+1927.60%
0.01
+11900.00%
0.00
-88.97%
0.00
Other Payable
0.03
-46.34%
0.06
+281.12%
0.02
-65.30%
0.04
Current Accrued Expenses
0.00
-100.00%
0.02
+57.42%
0.01
+113.52%
0.01
Total Tax Payable
0.00
-4.59%
0.01
+21.71%
0.00
-49.89%
0.01
Current Debt And Capital Lease Obligation
0.20
-56.28%
0.45
+51.23%
0.30
+6.45%
0.28
Current Debt
—
0.13
—
—
Current Capital Lease Obligation
0.20
-37.92%
0.31
+6.50%
0.30
+6.45%
0.28
Current Deferred Liabilities
1.87
-31.16%
2.72
+6.16%
2.56
+2.38%
2.50
Current Deferred Revenue
1.87
-31.16%
2.72
+6.16%
2.56
+2.38%
2.50
Total Non Current Liabilities Net Minority Interest
9.45
+216.06%
2.99
-6.70%
3.21
-2.89%
3.30
Long Term Debt And Capital Lease Obligation
9.25
+209.14%
2.99
-6.70%
3.21
-2.89%
3.30
Long Term Debt
8.20
+368.67%
1.75
+6.06%
1.65
+13.79%
1.45
Long Term Capital Lease Obligation
1.05
-15.74%
1.24
-20.22%
1.56
-15.96%
1.85
Non Current Deferred Liabilities
0.00
0.00
—
—
Non Current Deferred Taxes Liabilities
0.00
0.00
—
—
Stockholders Equity
3.78
+183.58%
-4.52
-22.10%
-3.70
-13.25%
-3.27
Common Stock Equity
3.78
+183.57%
-4.52
-22.10%
-3.70
-13.25%
-3.27
Capital Stock
0.00
-14.07%
0.00
-10.00%
0.00
+0.00%
0.00
Common Stock
0.00
+80.00%
0.00
-76.67%
0.00
+0.00%
0.00
Preferred Stock
0.00
-47.00%
0.00
—
—
Share Issued
0.18
-8.84%
0.20
+0.00%
0.20
+0.00%
0.20
Ordinary Shares Number
0.18
-8.84%
0.20
+0.00%
0.20
+0.00%
0.20
Additional Paid In Capital
15.42
+19072.61%
0.08
+45.45%
0.06
+0.00%
0.06
Retained Earnings
-11.64
-153.16%
-4.60
-22.44%
-3.76
-13.03%
-3.32
Total Equity Gross Minority Interest
3.78
+183.58%
-4.52
-22.10%
-3.70
-13.25%
-3.27
Total Capitalization
11.98
+532.58%
-2.77
-35.00%
-2.05
-12.82%
-1.82
Working Capital
0.49
+115.00%
-3.30
-35.82%
-2.43
-9.89%
-2.21
Invested Capital
11.98
+554.24%
-2.64
-28.56%
-2.05
-12.82%
-1.82
Total Debt
9.44
+174.64%
3.44
-1.81%
3.50
-2.17%
3.58
Net Debt
5.45
+197.58%
1.83
+112.38%
0.86
+7.18%
0.80
Capital Lease Obligations
1.24
-20.22%
1.56
-15.96%
1.85
-13.04%
2.13
Net Tangible Assets
-0.25
+94.49%
-4.52
-22.10%
-3.70
-13.25%
-3.27
Tangible Book Value
-0.25
+94.49%
-4.52
-22.10%
-3.70
-13.25%
-3.27
Current Notes Payable
0.00
-100.00%
0.13
—
—
Derivative Product Liabilities
0.21
0.00
—
—
Duefrom Related Parties Current
0.05
+451.36%
0.01
-11.25%
0.01
+85.94%
0.01
Dueto Related Parties Current
0.06
-46.06%
0.12
-66.89%
0.35
+1040.37%
0.03
Interest Payable
0.00
-100.00%
0.02
+57.42%
0.01
+113.52%
0.01
Preferred Stock Equity
0.00
-47.00%
0.00
—
—
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Operating Cash Flow
-3.83
-389.82%
-0.78
-1252.28%
-0.06
+93.82%
-0.93
Cash Flow From Continuing Operating Activities
-3.83
-389.82%
-0.78
-1252.28%
-0.06
+93.82%
-0.93
Net Income From Continuing Operations
-7.04
-735.64%
-0.84
-94.67%
-0.43
+81.38%
-2.33
Depreciation Amortization Depletion
0.66
+88.94%
0.35
+12.35%
0.31
+423.37%
0.06
Depreciation
0.66
+88.94%
0.35
+12.35%
0.31
+423.37%
0.06
Depreciation And Amortization
0.66
+88.94%
0.35
+12.35%
0.31
+423.37%
0.06
Other Non Cash Items
-0.14
—
—
—
Stock Based Compensation
0.40
+1503.14%
0.03
—
—
Asset Impairment Charge
1.46
0.00
—
—
Operating Gains Losses
-0.55
—
—
—
Gain Loss On Investment Securities
-0.55
—
—
—
Unrealized Gain Loss On Investment Securities
2.37
0.00
—
—
Change In Working Capital
-0.99
-216.69%
-0.31
-577.82%
0.07
-95.10%
1.33
Change In Receivables
-0.04
-3660.42%
0.00
+124.34%
-0.00
+0.07%
-0.00
Change In Prepaid Assets
0.00
-76.78%
0.00
+120.71%
-0.01
-223.64%
-0.00
Change In Payables And Accrued Expense
0.21
+219.69%
-0.18
-159.70%
0.30
+718.40%
-0.05
Change In Accrued Expense
0.38
+616.52%
0.05
+291.36%
-0.03
-175.46%
0.04
Change In Payable
-0.17
+26.95%
-0.23
-170.95%
0.32
+482.93%
-0.08
Change In Account Payable
0.00
-47.25%
0.01
+1575.21%
-0.00
-188.97%
0.00
Change In Other Working Capital
-0.85
-636.84%
0.16
+164.73%
0.06
-95.84%
1.43
Change In Other Current Liabilities
-0.31
-6.50%
-0.30
-6.45%
-0.28
-518.90%
-0.04
Investing Cash Flow
-2.33
-1151.99%
-0.19
0.00
+100.00%
-0.09
Cash Flow From Continuing Investing Activities
-2.33
-1151.99%
-0.19
0.00
+100.00%
-0.09
Net PPE Purchase And Sale
0.00
+100.00%
-0.19
0.00
+100.00%
-0.09
Purchase Of PPE
0.00
+100.00%
-0.19
0.00
+100.00%
-0.09
Capital Expenditure
-1.25
-573.11%
-0.19
—
-0.09
Net Investment Purchase And Sale
-1.07
0.00
—
—
Purchase Of Investment
-1.07
0.00
—
—
Net Intangibles Purchase And Sale
-1.25
0.00
—
—
Purchase Of Intangibles
-1.25
0.00
—
—
Financing Cash Flow
8.85
+3748.99%
0.23
+15.00%
0.20
-86.21%
1.45
Cash Flow From Continuing Financing Activities
8.85
+3748.99%
0.23
+15.00%
0.20
-86.21%
1.45
Net Issuance Payments Of Debt
3.07
+1236.92%
0.23
+15.00%
0.20
-86.21%
1.45
Issuance Of Debt
3.41
+1381.48%
0.23
+15.00%
0.20
-86.21%
1.45
Repayment Of Debt
-0.33
0.00
—
—
Long Term Debt Issuance
3.41
+1381.48%
0.23
+15.00%
0.20
-86.21%
1.45
Long Term Debt Payments
-0.33
0.00
—
—
Net Long Term Debt Issuance
3.07
+1236.92%
0.23
+15.00%
0.20
-86.21%
1.45
Net Common Stock Issuance
4.70
0.00
0.00
-100.00%
0.00
Net Other Financing Charges
1.08
—
—
—
Changes In Cash
2.70
+466.49%
-0.74
-618.17%
0.14
-66.67%
0.43
Beginning Cash Position
0.05
-93.57%
0.79
+22.04%
0.65
+195.10%
0.22
End Cash Position
2.75
+5329.13%
0.05
-93.57%
0.79
+22.04%
0.65
Free Cash Flow
-5.08
-425.02%
-0.97
-1573.71%
-0.06
+94.36%
-1.02
Interest Paid Supplemental Data
0.00
0.00
0.00
0.00
Income Tax Paid Supplemental Data
0.00
0.00
0.00
0.00
Change In Interest Payable
0.00
-100.00%
0.01
+72.41%
0.01
+12.60%
0.00
Common Stock Issuance
4.70
0.00
0.00
-100.00%
0.00
Issuance Of Capital Stock
4.70
0.00
0.00
-100.00%
0.00
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category