KIDZW
KIDZW
Classover Holdings, Inc. WarrantsIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $537.12K ▼ | $1.28M ▼ | $-5.4M ▼ | -1.01K% ▼ | $-10.97 ▼ | $-3.31M ▼ |
| Q3-2025 | $1.29M ▲ | $1.5M ▼ | $2.52M ▲ | 195.78% ▲ | $5 ▲ | $3.61M ▲ |
| Q2-2025 | $725.65K ▼ | $2.02M ▲ | $-3.87M ▼ | -532.79% ▼ | $-11.5 ▼ | $-3.69M ▼ |
| Q1-2025 | $816.02K ▼ | $701.27K ▼ | $-297.21K ▲ | -36.42% ▲ | $-0.67 ▲ | $-204.47K ▲ |
| Q4-2024 | $870.77K | $744.92K | $-326.52K | -37.5% | $-0.74 | $-235.83K |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $2.75M ▼ | $15.54M ▼ | $11.77M ▼ | $3.78M ▼ |
| Q3-2025 | $3.43M ▼ | $22.65M ▲ | $17.25M ▼ | $5.4M ▲ |
| Q2-2025 | $5.98M ▲ | $22.1M ▲ | $19.39M ▲ | $2.7M ▲ |
| Q1-2025 | $80.42K ▲ | $1.77M ▼ | $6.59M ▲ | $-4.82M ▼ |
| Q4-2024 | $50.68K | $1.85M | $6.36M | $-4.52M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $1.64M ▼ | $-652.23K ▲ | $-25K ▼ | $0 | $-677.23K ▲ | $-652.23K ▲ |
| Q3-2025 | $2.52M ▲ | $-2.55M ▼ | $0 ▲ | $0 ▼ | $-2.55M ▼ | $-2.55M ▼ |
| Q2-2025 | $-3.87M ▼ | $-336.51K ▼ | $-2.3M ▼ | $8.53M ▲ | $5.9M ▲ | $-336.51K ▼ |
| Q1-2025 | $-297.21K ▲ | $-288.27K ▼ | $0 ▲ | $318K ▼ | $29.73K ▲ | $-288.27K ▲ |
| Q4-2024 | $-326.52K | $-147.09K | $-16.82M | $16.33M | $-9.07K | $-332.8K |
5-Year Trend Analysis
A comprehensive look at Classover Holdings, Inc. Warrants's financial evolution and strategic trajectory over the past five years.
Key strengths include a high gross margin profile that suggests economic value at the service level, a differentiated vision built around AI, automation, and robotics, and a reasonably solid short-term liquidity position supported by previous financing. The balance sheet still shows positive equity and a meaningful base of intangible assets, while partnerships with established AI and robotics companies add credibility and access to advanced technology. Together, these elements give the company a plausible platform for future growth if it can execute well.
Major risks stem from sustained operating and net losses, negative operating and free cash flow, and a reliance on external capital to fund both day-to-day operations and innovation. High leverage raises financial risk, particularly if borrowing costs rise or access to financing tightens. On the business side, Classover faces intense competition, slow and sometimes conservative education customers, and the need to prove that its AI-driven and robotics-enabled model delivers better outcomes and economics than simpler alternatives. For the warrants specifically, outcomes are especially sensitive to the underlying company’s ability to grow, reduce losses, and support its capital structure over time.
The overall outlook is that of an early-stage, high-uncertainty story: Classover is trying to build a next-generation edtech platform with advanced AI and robotics at a time when its financial profile is still weak and unproven. Progress will likely be uneven, with periods of technological and commercial milestones alongside continued financial strain. The future trajectory will depend on whether the company can translate its innovative ideas into broader adoption, stronger revenues, and a path toward more sustainable cash flows while managing its leverage and liquidity carefully.
About Classover Holdings, Inc. Warrants
https://classover.comClassover Holdings, Inc. is a New York-based K-12 online education platform that offers high-quality classes designed to help students aged 4 to 18 explore their interests and enhance academic performance. The company employs over 1,000 certified American teachers and has served more than 20,000 families across 23 countries.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $537.12K ▼ | $1.28M ▼ | $-5.4M ▼ | -1.01K% ▼ | $-10.97 ▼ | $-3.31M ▼ |
| Q3-2025 | $1.29M ▲ | $1.5M ▼ | $2.52M ▲ | 195.78% ▲ | $5 ▲ | $3.61M ▲ |
| Q2-2025 | $725.65K ▼ | $2.02M ▲ | $-3.87M ▼ | -532.79% ▼ | $-11.5 ▼ | $-3.69M ▼ |
| Q1-2025 | $816.02K ▼ | $701.27K ▼ | $-297.21K ▲ | -36.42% ▲ | $-0.67 ▲ | $-204.47K ▲ |
| Q4-2024 | $870.77K | $744.92K | $-326.52K | -37.5% | $-0.74 | $-235.83K |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $2.75M ▼ | $15.54M ▼ | $11.77M ▼ | $3.78M ▼ |
| Q3-2025 | $3.43M ▼ | $22.65M ▲ | $17.25M ▼ | $5.4M ▲ |
| Q2-2025 | $5.98M ▲ | $22.1M ▲ | $19.39M ▲ | $2.7M ▲ |
| Q1-2025 | $80.42K ▲ | $1.77M ▼ | $6.59M ▲ | $-4.82M ▼ |
| Q4-2024 | $50.68K | $1.85M | $6.36M | $-4.52M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $1.64M ▼ | $-652.23K ▲ | $-25K ▼ | $0 | $-677.23K ▲ | $-652.23K ▲ |
| Q3-2025 | $2.52M ▲ | $-2.55M ▼ | $0 ▲ | $0 ▼ | $-2.55M ▼ | $-2.55M ▼ |
| Q2-2025 | $-3.87M ▼ | $-336.51K ▼ | $-2.3M ▼ | $8.53M ▲ | $5.9M ▲ | $-336.51K ▼ |
| Q1-2025 | $-297.21K ▲ | $-288.27K ▼ | $0 ▲ | $318K ▼ | $29.73K ▲ | $-288.27K ▲ |
| Q4-2024 | $-326.52K | $-147.09K | $-16.82M | $16.33M | $-9.07K | $-332.8K |
5-Year Trend Analysis
A comprehensive look at Classover Holdings, Inc. Warrants's financial evolution and strategic trajectory over the past five years.
Key strengths include a high gross margin profile that suggests economic value at the service level, a differentiated vision built around AI, automation, and robotics, and a reasonably solid short-term liquidity position supported by previous financing. The balance sheet still shows positive equity and a meaningful base of intangible assets, while partnerships with established AI and robotics companies add credibility and access to advanced technology. Together, these elements give the company a plausible platform for future growth if it can execute well.
Major risks stem from sustained operating and net losses, negative operating and free cash flow, and a reliance on external capital to fund both day-to-day operations and innovation. High leverage raises financial risk, particularly if borrowing costs rise or access to financing tightens. On the business side, Classover faces intense competition, slow and sometimes conservative education customers, and the need to prove that its AI-driven and robotics-enabled model delivers better outcomes and economics than simpler alternatives. For the warrants specifically, outcomes are especially sensitive to the underlying company’s ability to grow, reduce losses, and support its capital structure over time.
The overall outlook is that of an early-stage, high-uncertainty story: Classover is trying to build a next-generation edtech platform with advanced AI and robotics at a time when its financial profile is still weak and unproven. Progress will likely be uneven, with periods of technological and commercial milestones alongside continued financial strain. The future trajectory will depend on whether the company can translate its innovative ideas into broader adoption, stronger revenues, and a path toward more sustainable cash flows while managing its leverage and liquidity carefully.

CEO
Hui Luo
Compensation Summary
(Year )
Ratings Snapshot
Rating : D+

