Kidz Ai Inc. (KIDZ) intrinsic value & 10-year financials
Kidz Ai Inc. (KIDZ) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 3 fiscal years revenue shrank 94.4% a year to $3.4M, with an average return on invested capital of -93.0%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $1.63
- Revenue (FY2025)
- $3.4M
- Revenue growth (3-yr CAGR)
- -94.4%
- ROIC (10-yr avg)
- -93.0%
- Free cash flow (FY2025)
- -$3.8M
KIDZ 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $3.4M | -$7.0M | — | -$3.8M | -106.7% | -118.6% |
| FY2024 | $3.7M | -$843.0K | — | -$967.0K | -22.7% | -67.3% |
| FY2023 | $1.1B | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Classover Holdings, Inc. is facing top-line stagnation, with revenue contracting over the decade.
Classover Holdings, Inc. has historically struggled to out-earn its cost of capital, averaging just -93.0% ROIC.
Classover Holdings, Inc. 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, Classover Holdings, Inc. is modeled at -94.4% normalized earnings growth with a 5.1% bond-yield adjustment.