KIDZ AI Inc.
KIDZ Consumer Defensive Education & Training Services
KIDZ AI Inc.’s revenue for fiscal 2025 (year ended December 2025) was $3.4 million, down 8.41% from fiscal 2024. In the quarter to June 2026, revenue fell 33.6%, EPS grew 96.6%, free cash flow grew 46.5% and total debt fell 94.1%, each against the same quarter a year earlier.
Follow KIDZ
KIDZ AI Inc. (KIDZ) Beneish M-score
KIDZ AI Inc.'s Beneish M-score for fiscal 2025 cannot be worked out: days’ sales in receivables index cannot be worked out.
Beneish M-score, annual
Annual newest first
| Period | Beneish M-score | Change (points) |
|---|
How fiscal 2025’s score is made up
| Component | This year | Year before | Result | Points |
|---|---|---|---|---|
| Days’ sales in receivables index | — | — | n/a | — |
| Gross margin index | 0.98 | — | 0.52 | |
| Asset quality index | 0.96 | — | 0.39 | |
| Sales growth index | 0.92 | — | 0.82 | |
| Depreciation index | 0.76 | — | 0.09 | |
| SG&A index | 2.09 | — | −0.36 | |
| Total accruals to total assets | (0.21) | — | −0.97 | |
| Leverage index | 0.24 | — | −0.08 | |
| Beneish M-score | n/a — days’ sales in receivables index cannot be worked out | — | ||
How the Beneish M-score works
M = −4.84 + 0.920 × DSRI + 0.528 × GMI + 0.404 × AQI + 0.892 × SGI + 0.115 × DEPI − 0.172 × SGAI + 4.679 × TATA − 0.327 × LVGI (Beneish, 1999): eight changes in the accounts from one fiscal year to the next, which the model weighs for the pattern seen in companies that later restated their earnings. Higher is worse.
| below −2.22 | Low — no pattern the model associates with manipulation |
|---|---|
| −2.22 to −1.78 | Elevated |
| above −1.78 | Flagged by the model |
−1.78 is the cut-off usually quoted from the paper, −2.22 a common conservative one. A statistical screen, not a finding of wrongdoing.
When asset quality, depreciation or SG&A cannot be worked out, that index is set to 1, as Beneish did, and the breakdown says so; with all three missing there is no score. Depreciation includes amortisation, and asset quality leaves out securities. Not worked out for banks, insurers and REITs.
Beneish M-score against peers
| Company | Beneish M-score |
|---|---|
| AMBO Ambow Education Holding Ltd. compare | −2.1× |
| EEIQ EpicQuest Education Group International Limited compare | −1.8× |
| WAFU Wah Fu Education & Technology Group Limited compare | −1.6× |
| GSUN Golden Sun Technology Group Limited compare | 12.7× |
| GVHGF Visionary Holdings Inc. compare | 22.0× |
| CLEUF China Liberal Education Holdings Limited compare | 68.4× |
| LXEH Lixiang Education Holding Co., Ltd. Sponsored ADR compare | — |
| VSA VisionSys AI Inc. compare | — |
| KIDZ KIDZ AI Inc. | — |
What Beneish M-score is
The Beneish M-Score combines eight year-on-year changes in the accounts into a statistical screen for patterns seen in companies that overstated earnings.
−4.84 + 0.920 × DSRI + 0.528 × GMI + 0.404 × AQI + 0.892 × SGI + 0.115 × DEPI − 0.172 × SGAI + 4.679 × TATA − 0.327 × LVGI