Core AI Holdings, Inc.
CHAI Communication Services Internet Content & Information
Core AI Holdings, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $55.2 million, up 58.6% from fiscal 2024. In the quarter to June 2026, revenue grew 55.8%, EPS fell 77.4% and free cash flow grew 232.7%, each against the same quarter a year earlier. Revenue growth for three consecutive years.
Follow CHAI
Core AI Holdings, Inc. (CHAI) Altman Z-score
Core AI Holdings, Inc.'s Altman Z-score for fiscal 2025 is 0.87, in the distress zone (below 1.81).
Altman Z-score, annual
Embed this chart
Annual newest first
| Period | Altman Z-score | Change (points) |
|---|---|---|
| FY2025 | 0.87 | (15.03) |
| FY2024 | 15.90 | 25.61 |
| FY2023 | −9.70 | (567,281.60) |
| FY2021 | 567271.89 | 74,468.90 |
| FY2020 | 492803.00 | (713,769.55) |
| FY2019 | 1206572.55 | 1,192,596.41 |
| FY2018 | 13976.14 | (1,142,399.11) |
| FY2016 | 1156375.25 | — |
How fiscal 2025’s score is made up
| Component | This year | Year before | Result | Points |
|---|---|---|---|---|
| Working capital / total assets | 0.19 | — | 0.23 | |
| Retained earnings / total assets | (2.38) | — | −3.34 | |
| EBIT / total assets | (0.53) | — | −1.73 | |
| Market value of equity / total liabilities | 2.66 | — | 1.60 | |
| Sales / total assets | 4.12 | — | 4.12 | |
| Altman Z-score | Distress zone | 0.87 | ||
| Z″ Variant for non-manufacturing and asset-light companies (drops the sales/assets term, uses book equity) | Distress zone | −9.76 | ||
How the Altman Z-score works
Z = 1.2 × working capital ÷ total assets + 1.4 × retained earnings ÷ total assets + 3.3 × EBIT ÷ total assets + 0.6 × market value of equity ÷ total liabilities + 1.0 × revenue ÷ total assets (Altman, 1968). The market value of equity is the close on the last trading day of the fiscal year times weighted basic shares.
Z″ = 6.56 × working capital ÷ total assets + 3.26 × retained earnings ÷ total assets + 6.72 × EBIT ÷ total assets + 1.05 × book equity ÷ total liabilities (Altman, Hartzell and Peck, 1995), the variant for non-manufacturing and asset-light companies.
| Zone | Z | Z″ |
|---|---|---|
| Safe zone | above 2.99 | above 2.60 |
| Grey zone | 1.81–2.99 | 1.10–2.60 |
| Distress zone | below 1.81 | below 1.10 |
Not worked out for banks, insurers and REITs, whose balance sheets the model does not describe, nor when a figure is missing or there is no share price in the week to the fiscal year end.
Altman Z-score against peers
| Company | Altman Z-score |
|---|---|
| NAMI NAMI Corp. compare | 1.6× |
| CHAI Core AI Holdings, Inc. | 0.9× |
| FENG Phoenix New Media Limited compare | 0.7× |
| CCG Cheche Group Inc. compare | 0.1× |
| ONFO Onfolio Holdings Inc. compare | −2.7× |
| LCFY Locafy Limited compare | −9.0× |
| GITS Global Interactive Technologies, Inc. compare | −14.2× |
| SLE Super League Enterprise, Inc. compare | −18.7× |
| ROII RiskOn International, Inc. compare | −47.1× |
What Altman Z-score is
The Altman Z-Score weighs working capital, retained earnings, operating profit, market value and sales against assets and debts to gauge the risk of distress.
1.2 × working capital ÷ total assets + 1.4 × retained earnings ÷ total assets + 3.3 × EBIT ÷ total assets + 0.6 × market value of equity ÷ total liabilities + 1.0 × revenue ÷ total assets