Tearsheet

Classover (KIDZ)


Market Price (12/24/2025): $0.2265 | Market Cap: $5.6 Mil
Sector: Consumer Discretionary | Industry: Education Services

Classover (KIDZ)


Market Price (12/24/2025): $0.2265
Market Cap: $5.6 Mil
Sector: Consumer Discretionary
Industry: Education Services

Investment Highlights Why It Matters Detailed financial logic regarding cash flow yields vs trend-riding momentum.


0 Strong revenue growth
Rev Chg LTMRevenue Change % Last Twelve Months (LTM) is 13%
Penny stock
Mkt Price is 0.2
1 Valuation becoming less expensive
P/S 6M Chg %Price/Sales change over 6 months. Declining P/S indicates valuation has become less expensive. is -90%
Not profitable at operating income level
Op Inc LTMOperating Income, Last Twelve Months is -2.8 Mil, Op Mgn LTMOperating Margin = Operating Income / Revenue Reflects profitability before taxes and before impact of capital structure (interest payments). is -74%
2  Debt is significant
Net D/ENet Debt/Equity. Debt net of cash. Negative indicates net cash. Equity is taken as the Market Capitalization is 174%
3  Not cash flow generative
CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is -90%, FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is -92%
4  Yield minus risk free rate is negative
ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is -38%
5  Key risks
KIDZ key risks include [1] a high probability of bankruptcy due to severe financial distress and a potential Nasdaq delisting, Show more.
0 Strong revenue growth
Rev Chg LTMRevenue Change % Last Twelve Months (LTM) is 13%
1 Valuation becoming less expensive
P/S 6M Chg %Price/Sales change over 6 months. Declining P/S indicates valuation has become less expensive. is -90%
2 Penny stock
Mkt Price is 0.2
3 Not profitable at operating income level
Op Inc LTMOperating Income, Last Twelve Months is -2.8 Mil, Op Mgn LTMOperating Margin = Operating Income / Revenue Reflects profitability before taxes and before impact of capital structure (interest payments). is -74%
4 Debt is significant
Net D/ENet Debt/Equity. Debt net of cash. Negative indicates net cash. Equity is taken as the Market Capitalization is 174%
5 Not cash flow generative
CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is -90%, FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is -92%
6 Yield minus risk free rate is negative
ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is -38%
7 Key risks
KIDZ key risks include [1] a high probability of bankruptcy due to severe financial distress and a potential Nasdaq delisting, Show more.

Valuation, Metrics & Events

KIDZ Stock


Why The Stock Moved


Qualitative Assessment

AI Analysis | Feedback

Here are the key points explaining the approximate -82.2% stock movement for Classover (symbol: KIDZ) from August 31, 2025, to December 24, 2025: 1. Nasdaq Minimum Bid Price Deficiency and Reverse Stock Split: The company received a notice from Nasdaq for failing to maintain the minimum $1.00 bid price for 30 consecutive business days. In response, stockholders approved a reverse stock split at a ratio between 1-for-2 and 1-for-50, a move often viewed negatively by investors as it signifies efforts to meet listing requirements due to a low stock price.

2. Overall Bearish Market Sentiment and Negative Analyst Ratings: Wall Street analysts have issued a consensus "Sell" rating for KIDZ shares, with a predicted downside of -100% based on their 12-month stock forecasts. This strong negative sentiment from analysts likely contributed to sustained selling pressure on the stock.

Show more

Stock Movement Drivers

Fundamental Drivers

The -82.8% change in KIDZ stock from 9/23/2025 to 12/23/2025 was primarily driven by a -76.6% change in the company's P/S Multiple.
923202512232025Change
Stock Price ($)1.290.22-82.75%
Change Contribution ByLTMLTM
Total Revenues ($ Mil)3.463.8110.03%
P/S Multiple6.151.44-76.59%
Shares Outstanding (Mil)16.4924.62-49.31%
Cumulative Contribution-86.95%

LTM = Last Twelve Months as of date shown

Market Drivers

9/23/2025 to 12/23/2025
ReturnCorrelation
KIDZ-82.8% 
Market (SPY)3.7%31.5%
Sector (XLY)2.7%28.1%

Fundamental Drivers

The -93.0% change in KIDZ stock from 6/24/2025 to 12/23/2025 was primarily driven by a -92.6% change in the company's P/S Multiple.
624202512232025Change
Stock Price ($)3.170.22-92.98%
Change Contribution ByLTMLTM
Total Revenues ($ Mil)3.623.815.18%
P/S Multiple19.501.44-92.62%
Shares Outstanding (Mil)22.2724.62-10.56%
Cumulative Contribution-93.06%

LTM = Last Twelve Months as of date shown

Market Drivers

6/24/2025 to 12/23/2025
ReturnCorrelation
KIDZ-93.0% 
Market (SPY)13.7%21.7%
Sector (XLY)13.5%5.7%

Fundamental Drivers

null
null

Market Drivers

12/23/2024 to 12/23/2025
ReturnCorrelation
KIDZ  
Market (SPY)16.7%11.5%
Sector (XLY)7.3%7.9%

Fundamental Drivers

null
null

Market Drivers

12/24/2023 to 12/23/2025
ReturnCorrelation
KIDZ  
Market (SPY)48.4%11.5%
Sector (XLY)38.2%7.9%

Return vs. Risk


Price Returns Compared

 202020212022202320242025Total [1]
Returns
KIDZ Return
Peers Return-34%38%-33%-28%
S&P 500 Return16%27%-19%24%23%17%114%

Monthly Win Rates [3]
KIDZ Win Rate25% 
Peers Win Rate33%45%55%38%43% 
S&P 500 Win Rate58%75%42%67%75%73% 

Max Drawdowns [4]
KIDZ Max Drawdown 
Peers Max Drawdown-47%-21%-58%-46% 
S&P 500 Max Drawdown-31%-1%-25%-1%-2%-15% 


[1] Cumulative total returns since the beginning of 2020
[2] Peers: LRN, NRDY, CHGG, COUR, UDMY.
[3] Win Rate = % of calendar months in which monthly returns were positive
[4] Max drawdown represents maximum peak-to-trough decline within a year
[5] 2025 data is for the year up to 12/23/2025 (YTD)

How Low Can It Go

KIDZ has limited trading history. Below is the Consumer Discretionary sector ETF (XLY) in its place.

Unique KeyEventXLYS&P 500
2022 Inflation Shock2022 Inflation Shock  
2022 Inflation Shock% Loss% Loss-40.3%-25.4%
2022 Inflation Shock% Gain to Breakeven% Gain to Breakeven67.4%34.1%
2022 Inflation ShockTime to BreakevenTime to Breakeven680 days464 days
2020 Covid Pandemic2020 Covid Pandemic  
2020 Covid Pandemic% Loss% Loss-33.9%-33.9%
2020 Covid Pandemic% Gain to Breakeven% Gain to Breakeven51.3%51.3%
2020 Covid PandemicTime to BreakevenTime to Breakeven82 days148 days
2018 Correction2018 Correction  
2018 Correction% Loss% Loss-21.9%-19.8%
2018 Correction% Gain to Breakeven% Gain to Breakeven28.1%24.7%
2018 CorrectionTime to BreakevenTime to Breakeven105 days120 days
2008 Global Financial Crisis2008 Global Financial Crisis  
2008 Global Financial Crisis% Loss% Loss-60.1%-56.8%
2008 Global Financial Crisis% Gain to Breakeven% Gain to Breakeven150.8%131.3%
2008 Global Financial CrisisTime to BreakevenTime to Breakeven779 days1,480 days

Compare to

In The Past

SPDR Select Sector Fund's stock fell -40.3% during the 2022 Inflation Shock from a high on 11/19/2021. A -40.3% loss requires a 67.4% gain to breakeven.

Preserve Wealth

Limiting losses and compounding gains is essential to preserving wealth over time.

Asset Allocation

Actively managed asset allocation strategies protect wealth. Learn more.

About Classover (KIDZ)

Classover is an online enrichment program in Manhattan, New York that offers over 20 courses taught by certified instructors. It caters to children aged 4 to 17, providing personalized attention and a supportive learning environment. Classover is recognized worldwide by over 20,000 parents and children in more than 34 countries. Classover’s proprietary course platform app provides exclusive benefits to students, including access to class schedules, remaining class credits, and class history. As an official test center for the Math Kangaroo Competition and other high-value competition channels, Classover is certified to provide high-quality teaching services to help students improve their academic performance. The school’s WASC certification is a testament to its teaching quality, meeting high standards in student satisfaction, teacher qualifications, classroom environment, and course content quality. Classover limits class size to six students to ensure personalized attention, delivering over 330,000 hours of online classes with a course renewal rate exceeding 90%. The platform has helped students win competition awards, making it a recognized “The Best Parenting Tool” in the parent community.

AI Analysis | Feedback

VIPKid for a wider range of K-12 subjects and small-group classes.

Sylvan Learning Center, but entirely online and focused on live, interactive small-group classes.

AI Analysis | Feedback

  • Online K-12 After-School Courses: Live, interactive online small-group and one-on-one courses providing K-12 students with academic tutoring and enrichment across various subjects.

AI Analysis | Feedback

Classover (symbol: KIDZ) primarily sells its services directly to individuals.

Its major customer categories include:

  • Parents/Guardians seeking academic enrichment and skill development for their K-12 children: These customers are looking for high-quality, convenient online classes to supplement their children's schooling, improve grades, learn new skills (e.g., coding, chess), or develop existing talents (e.g., art, music). They value the flexibility, variety, and qualified instructors offered by Classover.
  • Parents/Guardians interested in cultural and language education, particularly Chinese: Classover has a strong offering in Chinese language and cultural arts (e.g., Abacus). This category specifically targets families, often of Chinese descent living abroad, who wish for their children to maintain or develop proficiency in Chinese language and culture.
  • Busy working parents looking for structured and engaging after-school activities: For parents who work and need structured, supervised, and educational activities for their children after school or during holidays, Classover provides an online solution that is both educational and convenient, reducing the need for physical transportation.

AI Analysis | Feedback

null

AI Analysis | Feedback

Stephanie Luo, Chief Executive Officer & Chairwoman

Ms. Stephanie Luo (also known as Hui Luo) is the Founder of Classover Holdings, Inc. and has served as its Chief Executive Officer and Chairwoman since June 2020. Prior to founding Classover Holdings, Inc., Ms. Luo founded Dream... Her academic journey and experience as a mother inspired her to create Classover, aiming to make world-class education accessible.

Yanling Peng, Chief Financial Officer

Yanling Peng serves as the Chief Financial Officer of Classover Holdings, Inc. Her annualized base salary was approved to increase to $156,000, effective May 1, 2025. Further background information regarding her involvement with other companies, sales of companies, or a pattern of managing private equity-backed companies is not publicly available in the provided search results.

AI Analysis | Feedback

The public company Classover (symbol: KIDZ) faces several significant risks to its business operations and financial stability.

Key Risks to Classover (KIDZ)

  1. Poor Financial Health and High Risk of Bankruptcy: Classover exhibits poor financial strength, characterized by high debt levels, negative margins, significant losses, and negative operating cash flow. The company's Altman Z-Score of 0.01 places it in a distress zone, implying a high risk of bankruptcy within the next two years. Additionally, Classover has received a notice from Nasdaq due to a minimum bid price deficiency, requiring its stock to maintain a closing bid price of at least $1.00 per share to avoid delisting.
  2. Stock Volatility and Speculative Trading: The company's stock is highly volatile, experiencing significant short-term price fluctuations that appear disconnected from its earnings fundamentals or traditional valuation measures. Recent extraordinary price surges have been driven by speculative interest rather than intrinsic value, and the stock is considered "very high risk" due to its unpredictable behavior.
  3. Challenges in Customer Acquisition and Market Acceptance: Classover itself acknowledges the risk associated with its ability to successfully execute its business model, including gaining market acceptance for its products and services, and attracting and retaining a large customer base.

AI Analysis | Feedback

The rapid development and adoption of artificial intelligence-powered personalized learning platforms and AI tutors poses a clear emerging threat. These technologies, exemplified by advancements in generative AI and its integration into educational tools like Khan Academy's Khanmigo, offer highly personalized, on-demand, and potentially significantly lower-cost learning experiences. This directly threatens the traditional live online class model offered by Classover by providing a scalable, accessible, and adaptive alternative for K-12 enrichment, thereby challenging the value proposition of human-led online instruction.

AI Analysis | Feedback

Classover (symbol: KIDZ) specializes in live online courses for K-12 students, offering a diverse curriculum that includes academic tutoring, after-school enrichment, and test preparation. The company is also developing a next-generation AI-powered tutoring platform, with pilot programs expected in late 2025 or early 2026 and a full public launch anticipated in 2026.

The addressable markets for Classover's main products and services are substantial:

  • Global K-12 Online Education Market: This market was valued at approximately USD 171.5 billion in 2024 and is projected to reach USD 2,248.36 billion by 2033, exhibiting a compound annual growth rate (CAGR) of 33.1% from 2025 to 2033.

  • U.S. Online Private Tutoring Market: This market was estimated at USD 4,325.9 million in 2024 and is projected to grow at a CAGR of 11.1% from 2025 to 2030, reaching approximately USD 8,087.9 million by 2030.

  • China After-School Tutoring Market: This market, which includes online tutoring, was valued at approximately USD 99.32 billion in 2025 and is projected to grow to USD 168.87 billion by 2030, with a CAGR of 11.23%.

AI Analysis | Feedback

Expected Drivers of Future Revenue Growth for Classover (KIDZ) over the Next 2-3 Years:

  1. Strategic Acquisitions and Partnerships: Classover aims to expand its global reach and enrich its educational content through strategic acquisitions and partnerships. This initiative is a key component of its projected 2025 revenue growth of 172%-308%.
  2. AI Innovation and Launch of Next-Generation AI-Powered Tutoring Platform: The company is heavily investing in artificial intelligence, including the development of a proprietary AI learning agent and a new AI-powered tutoring platform. This platform, which will offer unlimited access to AI-led lessons via a monthly subscription, is expected to begin pilot programs in late 2025 or early 2026, with a full public launch anticipated in 2026.
  3. Organic Expansion and Growth in Customer Base: Classover's forward guidance for 2025 revenue growth is partly driven by anticipated organic expansion. The company demonstrated significant growth in 2024, with registered users increasing by 57.6% to 61,387 and total classes delivered rising by 16.5% to 114,135, indicating a continued ability to attract and retain students.
  4. Launch of On-chain Digital Learning Credential (ODLC): In October 2025, Classover introduced its AI-verified On-chain Digital Learning Credential (ODLC) on the Solana network. This blockchain-based framework records and verifies learning achievements as immutable digital tokens, potentially creating new revenue streams by offering verifiable and portable credentials for students, schools, and employers.

AI Analysis | Feedback

Share Issuance

  • In October 2025, Classover exchanged 62,068 shares of Series A Preferred Stock for 596,808 shares of Class B common stock to simplify its capital structure.
  • In April 2025, Classover issued 5,000 shares of Series B Preferred Stock for approximately $4.75 million (net of original issue discount) due to the exercise of preferred warrants by a PIPE Investor.
  • On April 30, 2025, Classover entered into an Equity Purchase Facility Agreement for the right to issue and sell up to $400 million in newly issued shares of common stock.

Inbound Investments

  • Classover secured financing facilities totaling up to $900 million, comprising a $400 million equity purchase agreement and a $500 million senior secured convertible note investment.
  • On May 1, 2025, Classover entered into an Equity Purchase Facility Agreement with Solana Strategies Holdings LLC, enabling the sale of up to $400 million of Class B Common Stock, with proceeds earmarked for its Solana-centric digital asset treasury strategy, working capital, and strategic acquisitions.
  • Classover entered into a securities purchase agreement with Solana Growth Ventures LLC for up to $500 million in senior secured convertible notes, with an initial funding of $11 million occurring on June 12, 2025.

Outbound Investments

  • As of October 2, 2025, Classover held 57,793 Solana (SOL) tokens in its treasury, valued at approximately $13.4 million.
  • A substantial portion of the proceeds from the $400 million equity purchase agreement and the $500 million convertible note investment is intended for additional Solana (SOL) token acquisitions.
  • On July 7, 2025, Classover acquired a strategic portfolio of intellectual property (IP) assets to accelerate the development of its AI-powered tutoring platform, focusing on machine-learning, device-to-device communication, intelligent data coordination, and adaptive scheduling.

Capital Expenditures

  • In the 12 months ending June 30, 2025, capital expenditures amounted to approximately -$49,311.
  • Investing cash flow was -$49,000 as of April 14, 2025.
  • The primary focus of capital allocation includes strengthening the company's Solana-based treasury strategy and advancing its AI-powered tutoring platform.

Latest Trefis Analyses

Title
0ARTICLES

Trade Ideas

Select ideas related to KIDZ. For more, see Trefis Trade Ideas.

Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
BBWI_11302025_Dip_Buyer_1M_Insider_Buying_GTE_1Mil_EBITp+DE11302025BBWIBath & Body WorksDip BuyDB | Insider Buys | Low D/EDip Buy with Strong Insider Buying
Buying dips for companies with strong insider buying in the last 1 month, positive operating income and reasonable debt / market cap
10.6%10.6%0.0%
HRB_11262025_Dip_Buyer_FCFYield11262025HRBH&R BlockDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
4.8%4.8%-0.1%
LRN_11262025_Dip_Buyer_FCFYield11262025LRNStrideDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
2.6%2.6%-4.4%
ABNB_11212025_Dip_Buyer_FCFYield11212025ABNBAirbnbDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
19.5%19.5%0.0%
MTN_11212025_Dip_Buyer_FCFYield11212025MTNVail ResortsDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
3.9%3.9%-1.6%

Recent Active Movers

More From Trefis

Peer Comparisons for Classover

Peers to compare with:

Financials

KIDZLRNNRDYCHGGCOURUDMYMedian
NameClassoverStride Nerdy Chegg Coursera Udemy  
Mkt Price0.2265.451.170.897.375.803.48
Mkt Cap0.02.80.10.11.20.90.5
Rev LTM42,475178448740796594
Op Inc LTM-3441-64-108-70-5-35
FCF LTM-3312-3281036436
FCF 3Y Avg-223-2489571657
CFO LTM-3379-27431228262
CFO 3Y Avg-287-18157743174

Growth & Margins

KIDZLRNNRDYCHGGCOURUDMYMedian
NameClassoverStride Nerdy Chegg Coursera Udemy  
Rev Chg LTM12.5%17.3%-9.9%-32.4%8.1%2.5%5.3%
Rev Chg 3Y Avg-13.1%3.4%-15.6%14.4%10.1%10.1%
Rev Chg Q36.9%12.7%-1.4%-43.1%10.3%0.1%5.2%
QoQ Delta Rev Chg LTM10.0%2.9%-0.3%-11.6%2.5%0.0%1.3%
Op Mgn LTM-74.1%17.8%-36.1%-24.1%-9.4%-0.7%-16.8%
Op Mgn 3Y Avg-14.1%-35.4%-12.2%-17.7%-10.8%-12.2%
QoQ Delta Op Mgn LTM-5.9%0.4%3.6%-0.9%1.1%2.3%0.7%
CFO/Rev LTM-90.4%15.3%-15.3%9.5%16.5%10.3%9.9%
CFO/Rev 3Y Avg-13.1%-9.8%23.5%10.5%3.8%10.5%
FCF/Rev LTM-91.7%12.6%-18.2%1.7%13.9%8.1%4.9%
FCF/Rev 3Y Avg-10.1%-13.2%12.8%7.9%1.8%7.9%

Valuation

KIDZLRNNRDYCHGGCOURUDMYMedian
NameClassoverStride Nerdy Chegg Coursera Udemy  
Mkt Cap0.02.80.10.11.20.90.5
P/S1.41.10.80.21.61.11.1
P/EBIT-6.26.7-2.2-1.4-17.4240.6-1.8
P/E-3.09.0-3.5-1.3-26.5-233.2-3.2
P/CFO-1.67.5-5.22.39.910.64.9
Total Yield-33.6%11.1%-28.7%-79.5%-3.8%-0.4%-16.2%
Dividend Yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%
FCF Yield 3Y Avg-6.1%-14.5%24.4%3.6%1.8%3.6%
D/E2.40.20.00.90.00.00.1
Net D/E1.7-0.0-0.2-0.1-0.7-0.4-0.2

Returns

KIDZLRNNRDYCHGGCOURUDMYMedian
NameClassoverStride Nerdy Chegg Coursera Udemy  
1M Rtn-46.0%-0.2%13.6%-6.4%-9.1%14.9%-3.3%
3M Rtn-82.8%-54.0%-13.3%-46.1%-37.4%-18.1%-41.8%
6M Rtn-93.0%-54.7%-25.5%-34.1%-14.1%-17.8%-29.8%
12M Rtn--37.5%-30.8%-46.1%-12.4%-27.2%-30.8%
3Y Rtn-102.9%-42.6%-96.6%-38.8%-44.7%-42.6%
1M Excs Rtn-50.6%-4.8%8.9%-11.1%-13.8%10.2%-8.0%
3M Excs Rtn-85.9%-58.8%-17.4%-47.5%-41.6%-21.4%-44.6%
6M Excs Rtn-106.2%-67.2%-38.4%-44.0%-26.8%-29.7%-41.2%
12M Excs Rtn--56.1%-44.6%-69.7%-30.0%-43.0%-44.6%
3Y Excs Rtn-21.1%-119.4%-176.2%-121.3%-126.9%-121.3%

Financials

Segment Financials

Revenue by Segment
$ Mil2023
Single segment2
Total2


Short Interest

Short Interest: As Of Date11282025
Short Interest: Shares Quantity550,371
Short Interest: % Change Since 11152025-60.0%
Average Daily Volume599,507
Days-to-Cover Short Interest1
Basic Shares Quantity24,619,542
Short % of Basic Shares2.2%

Earnings Returns History

Expand for More
 Forward Returns
Earnings Date1D Returns5D Returns21D Returns
11/13/2025-22.3%-29.7%-58.5%
SUMMARY STATS   
# Positive000
# Negative111
Median Positive   
Median Negative-22.3%-29.7%-58.5%
Max Positive   
Max Negative-22.3%-29.7%-58.5%

SEC Filings

Expand for More
Report DateFiling DateFiling
93020251113202510-Q 9/30/2025
6302025814202510-Q 6/30/2025
3312025519202510-Q 3/31/2025
630202410282024DRS/A 6/30/2024
33120247102024DRS/A 3/31/2024
123120231272025424B3 12/31/2023