STOCK TITAN

Kidoz Inc Financials

KDOZF
FY2025 annual
Revenue $18.4M +31.6% YoY
Net Income $457K +29.4% YoY
EPS (Diluted) $0.00 YoY not available
Free Cash Flow $1.7M +29.7% YoY
Source SEC Filings (10-K/10-Q) Data as of Dec 31, 2025 Currency USD FYE December

Kidoz Inc (KDOZF) reported $18.4M in revenue for fiscal year 2025, up 31.6% from the prior fiscal year. This page shows its income statement, balance sheet, cash flow statement, and key financial ratios. View 15 years of annual fundamentals and quarterly data, with year-over-year growth rates and compound annual growth rates (CAGR). All figures are derived from SEC filings (10-K and 10-Q reports).

Rhea AI KDOZF FY2025

Cash-backed growth is the dominant mechanic here, supported by minimal reinvestment needs and improving customer collections.

From FY2023 to FY2025, earnings quality flipped: operating cash flow moved from -$824K to $1.7M. At the same time, accounts receivable shrank to $5.03M from $6.26M despite higher revenue, suggesting the recovery came partly from faster collection rather than accounting profit alone.

With capital expenditures of only $25K against operating cash flow of $1.7M in FY2025, free cash flow almost mirrored operating cash flow. That is the signature of an asset-light model that does not need heavy reinvestment to turn sales into cash.

FY2025 revenue rose 31.6% while SG&A stayed near $694K, so overhead did not consume the growth. Because gross margin still fell to 48.4% from 54.1%, the pressure seems to sit more in revenue mix or delivery costs than in corporate overhead.

[ NOT FINANCIAL ADVICE ]

Financial Health Signals

Financial health score not available

Kidoz Inc does not currently provide enough eligible data for a peer-relative financial health score, so none is published. The signals and metrics below are current.

Altman Z-Score Distress
-0.71

Kidoz Inc scores -0.71, below the 1.81 distress threshold. The score is driven primarily by a large market capitalization ($14.4M) relative to total liabilities ($4.5M). This indicates elevated financial distress risk and warrants close attention to liquidity and debt levels.

Distress-screening estimate for non-financial companies. Not computed for banks or insurers, where the Altman model does not apply.

Piotroski F-Score Partial
7/8

Kidoz Inc passes 7 of 8 computable financial strength tests (1 of the nine could not be computed from available data). All 4 profitability signals pass (positive income, cash flow, and earnings quality), all 2 leverage/liquidity signals pass, 1 of 2 efficiency signals pass.

Earnings Quality Cash-Backed
3.73x

For every $1 of reported earnings, Kidoz Inc generates $3.73 in operating cash flow ($1.7M OCF vs $457K net income). This indicates profits are well-supported by actual cash generation, not accounting adjustments.

Key Financial Metrics

Export CSV

Earnings & Revenue

Revenue
$18.4M
YoY+31.6%
5Y CAGR+20.9%
10Y CAGR+66.6%

Kidoz Inc generated $18.4M in revenue in fiscal year 2025. This represents an increase of 31.6% from the prior year.

EBITDA
$609K
YoY-27.9%
5Y CAGR+1.0%

Kidoz Inc's EBITDA was $609K in fiscal year 2025, measuring earnings before interest, taxes, depreciation, and amortization. This represents a decrease of 27.9% from the prior year.

Net Income
$457K
YoY+29.4%
5Y CAGR+34.5%

Kidoz Inc reported $457K in net income in fiscal year 2025. This represents an increase of 29.4% from the prior year.

EPS (Diluted)
$0.00

Kidoz Inc earned $0.00 per diluted share (EPS) in fiscal year 2025.

Cash & Balance Sheet

Free Cash Flow
$1.7M
YoY+29.7%
5Y CAGR+46.0%

Kidoz Inc generated $1.7M in free cash flow in fiscal year 2025, representing cash available after capex. This represents an increase of 29.7% from the prior year.

Cash & Debt
$4.5M
YoY+60.1%
5Y CAGR+29.5%
10Y CAGR+22.8%

Kidoz Inc held $4.5M in cash as of fiscal year 2025; long-term debt is not reported for that period.

Shares Outstanding
131M
YoY0.0%
5Y CAGR0.0%
10Y CAGR+8.9%

Kidoz Inc had 131M shares outstanding in fiscal year 2025. That is unchanged from the prior year.

Dividends Per Share

Not reported for fiscal year 2025.

Margins & Returns

Gross Margin
48.4%
YoY-5.7pp
5Y CAGR+1.6pp

Kidoz Inc's gross margin was 48.4% in fiscal year 2025, indicating the percentage of revenue retained after direct costs. This is down 5.7 percentage points from the prior year.

Operating Margin
2.3%
YoY-2.0pp
5Y CAGR+2.1pp

Kidoz Inc's operating margin was 2.3% in fiscal year 2025, reflecting core business profitability. This is down 2.0 percentage points from the prior year.

Net Margin
2.5%
YoY0.0pp
5Y CAGR+1.0pp

Kidoz Inc's net profit margin was 2.5% in fiscal year 2025, showing the share of revenue converted to profit. That is unchanged from the prior year.

Return on Equity
5.3%
YoY+0.8pp
5Y CAGR+4.1pp

Kidoz Inc's ROE was 5.3% in fiscal year 2025, measuring profit generated per dollar of shareholder equity. This is up 0.8 percentage points from the prior year.

Capital Allocation

Capital Expenditures
$25K
YoY+153.5%
5Y CAGR+50.7%
10Y CAGR+47.5%

Kidoz Inc invested $25K in capex in fiscal year 2025, funding long-term assets and infrastructure. This represents an increase of 153.5% from the prior year.

R&D Spending

Not reported for fiscal year 2025.

Share Buybacks

Not reported for fiscal year 2025.

KDOZF Income Statement

Figures in USD, abbreviated K (thousand), M (million), B (billion), T (trillion). Negative values carry a minus sign and red type.

KDOZF annual income statement
MetricFY25FY24FY23FY22FY21FY20FY19FY18FY17FY16FY15FY14FY13FY12FY11
Revenue$18.4M+31.6%$14.0M+5.1%$13.3M-11.7%$15.1M+20.9%$12.5M+74.6%$7.1M+58.3%$4.5M+4122.7%$107K+14.4%$93K-66.5%$279K+149.9%$112K+243.7%$32K+23.0%$26K-98.5%$1.8M+24.6%$1.4M
Cost of Revenue$9.5M+48.0%$6.4M-23.4%$8.4M-15.8%$10.0M+39.4%$7.2M+88.1%$3.8M+36.8%$2.8MN/A$0-100.0%$482K0.0%$482K0.0%$482K$0N/AN/A
Gross Profit$8.9M+17.7%$7.6M+53.6%$4.9M-3.7%$5.1M-3.9%$5.3M+59.3%$3.3M+92.6%$1.7M+1525.1%$107K+14.4%$93K+146.0%-$203K+45.2%-$370K+17.6%-$450K-1802.9%$26KN/AN/A
SG&A Expenses$694K+0.7%$689K+2.3%$674K-11.5%$761K+25.8%$605K+14.4%$529K+0.3%$527K+94.2%$271KN/AN/AN/AN/AN/AN/AN/A
Operating Income$426K-29.0%$600K+129.2%-$2.1M-49.1%-$1.4M-3956.0%$36K+140.4%$15K+100.9%-$1.7M+39.2%-$2.7M-48.2%-$1.8MN/A-$2.9M-12.3%-$2.6M-247.1%-$757K-667.2%-$99K+85.4%-$677K
Interest ExpenseN/AN/AN/AN/AN/AN/AN/A$5KN/AN/AN/AN/AN/AN/AN/A
Income Tax-$26K-116.3%$159K+710.4%-$26K+82.7%-$150K-169.5%$217K+492.2%-$55K+93.5%-$850K-849.8%-$90K-191.0%-$31K-2477.2%$1K+169.6%$480-43.4%$848-49.1%$2K+65.3%$1K-72.7%$4K
Net Income$457K+29.4%$353K+117.6%-$2.0M-49.4%-$1.3M-607.8%-$190K-283.1%$104K+100.7%-$14.7M-465.2%-$2.6M-48.8%-$1.7MN/A-$3.0M-158.6%$5.1M+742.5%-$788K-1604.0%-$46K+93.3%-$689K
EPS (Diluted)$0.00$0.00+100.0%-$0.02-100.0%-$0.01$0.00N/AN/AN/AN/AN/A$1000000.000.0%$1000000.000.0%$1000000.00$0.00+100.0%-$0.01

Not reported in any period shown, so not listed: R&D Expenses.

KDOZF Balance Sheet

Figures in USD, abbreviated K (thousand), M (million), B (billion), T (trillion). Negative values carry a minus sign and red type.

KDOZF annual balance sheet
MetricFY25FY24FY23FY22FY21FY20FY19FY18FY17FY16FY15FY14FY13FY12FY11
Total Assets$13.2M+12.3%$11.7M-0.6%$11.8M-17.9%$14.4M+3.3%$13.9M+27.0%$11.0M+12.1%$9.8M+1171.6%$770K+38.0%$558K+332.1%$129K-88.6%$1.1M-71.7%$4.0M+10.8%$3.6M+7.3%$3.4M+37.8%$2.4M
Current Assets$9.6M+19.8%$8.0M+2.5%$7.8M-20.4%$9.8M+11.6%$8.8M+67.9%$5.2M+51.3%$3.5M+360.6%$753K+37.4%$548K+394.4%$111K-82.5%$632K-79.0%$3.0M+240.6%$885K-49.3%$1.7M+51.2%$1.2M
Cash & Equivalents$4.5M+60.1%$2.8M+89.8%$1.5M-37.8%$2.4M+13.7%$2.1M+69.5%$1.2M+26.8%$967K+50.8%$642K+34.1%$478K+694.8%$60K-89.4%$570K-80.2%$2.9M+485.6%$491K-43.9%$876K+11.2%$788K
Accounts Receivable$5.0M-2.9%$5.2M-17.3%$6.3M-15.4%$7.4M+11.7%$6.6M+68.5%$3.9M+64.4%$2.4M+19670.1%$12K-19.4%$15K-12.6%$17K-61.7%$45K-63.2%$122K-56.6%$281K-22.8%$364K+145.9%$148K
Goodwill$3.3M0.0%$3.3M0.0%$3.3M0.0%$3.3M0.0%$3.3M0.0%$3.3M0.0%$3.3MN/AN/AN/AN/AN/AN/AN/AN/A
Total Liabilities$4.5M+19.1%$3.8M-17.5%$4.6M-19.0%$5.7M+24.5%$4.6M+99.0%$2.3M+66.7%$1.4M+1419.0%$91K-87.1%$705K+58.6%$445K+150.1%$178K+13.5%$157K-34.4%$239K+125.9%$106K+9.7%$96K
Current Liabilities$4.5M+19.1%$3.8M-17.5%$4.6M-18.9%$5.7M+33.0%$4.3M+96.3%$2.2M+70.5%$1.3M+1306.7%$91K-55.3%$203K+109.3%$97K-45.5%$178K+13.5%$157K-34.4%$239K+125.9%$106K+9.7%$96K
Long-Term DebtN/AN/AN/AN/A$47K+0.3%$47KN/AN/AN/AN/AN/AN/AN/AN/AN/A
Total Equity$8.6M+9.0%$7.9M+10.2%$7.2M-17.2%$8.7M-7.0%$9.4M+7.8%$8.7M+3.1%$8.4M+1138.5%$679K+560.5%-$147K+53.3%-$316K-133.2%$952K-75.2%$3.8M+14.0%$3.4M+3.4%$3.3M+39.0%$2.3M
Retained Earnings-$43.2M+1.0%-$43.6M+0.8%-$44.0M-4.8%-$42.0M-3.3%-$40.6M-0.5%-$40.4M+0.3%-$40.6M-56.6%-$25.9M-11.1%-$23.3M-8.1%-$21.6M-17.1%-$18.4M-19.2%-$15.4M+7.8%-$16.8M-4.9%-$16.0M-0.3%-$15.9M

Not reported in any period shown, so not listed: Inventory.

KDOZF Cash Flow Statement

Figures in USD, abbreviated K (thousand), M (million), B (billion), T (trillion). Negative values carry a minus sign and red type.

KDOZF annual cash flow statement
MetricFY25FY24FY23FY22FY21FY20FY19FY18FY17FY16FY15FY14FY13FY12FY11
Operating Cash Flow$1.7M+30.7%$1.3M+258.5%-$824K-289.9%$434K-49.1%$852K+231.4%$257K+121.2%-$1.2M+42.6%-$2.1M-28.7%-$1.6MN/A-$2.4M-164.0%-$902K-302.6%-$224K+52.8%-$475K+21.3%-$604K
Capital Expenditures$25K+153.5%$10K+12.9%$9K-61.8%$23K+179.8%$8K+153.8%$3K-50.7%$7K-46.4%$12K+233.8%$4K-50.8%$7K+1346.1%$512-89.7%$5K+128.2%$2K+946.6%$208-95.8%$5K
Free Cash Flow$1.7M+29.7%$1.3M+255.6%-$832K-302.5%$411K-51.3%$843K+232.3%$254K+120.9%-$1.2M+42.6%-$2.1M-29.1%-$1.6MN/A-$2.4M-162.7%-$907K-300.9%-$226K+52.4%-$476K+21.9%-$609K
Investing Cash Flow-$32K-333.3%$14K+256.9%-$9K+67.2%-$27K-6809.6%-$384+98.2%-$22K-116.5%$131K+1175.1%-$12K-233.8%-$4K+50.8%-$7K-1346.1%-$512-100.0%$1.9M+277.1%-$1.1M-215.6%-$336K-6612.9%-$5K
Financing Cash FlowN/A-$8K+87.7%-$62K+49.3%-$122K-8754.6%$1K-94.0%$23K-98.3%$1.4M-38.5%$2.3M+10.8%$2.1MN/A$77K-94.5%$1.4M+56.6%$900K0.0%$900K$0
Share BuybacksN/AN/A$517-99.4%$88KN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A

Not reported in any period shown, so not listed: Dividends Paid.

KDOZF Financial Ratios

Margins and returns are percentages; the remaining ratios are unitless multiples.

KDOZF annual financial ratios
MetricFY25FY24FY23FY22FY21FY20FY19FY18FY17FY16FY15FY14FY13FY12FY11
Gross Margin48.4%-5.7pp54.1%+17.1pp37.0%+3.1pp33.9%-8.8pp42.7%-4.1pp46.8%+8.3pp38.5%-61.5pp100.0%0.0pp100.0%+172.8pp-72.8%-331.9%-1384.5%100.0%N/AN/A
Operating Margin2.3%-2.0pp4.3%+19.7pp-15.4%-6.3pp-9.1%-9.4pp0.3%+0.1pp0.2%+36.9pp-36.7%-2548.6%-1967.5%N/A-2642.1%-8089.3%-2866.6%-5.6%+42.2pp-47.8%
Net Margin2.5%0.0pp2.5%+17.6pp-15.1%-6.2pp-8.9%-7.4pp-1.5%-3.0pp1.5%-324.4%-2423.7%-1863.5%N/A-2657.2%15590.5%-2984.6%-2.6%+46.0pp-48.6%
Return on Equity5.3%+0.8pp4.5%+32.4pp-28.0%-12.5pp-15.5%-13.5pp-2.0%-3.2pp1.2%+175.5pp-174.3%+207.7pp-382.0%N/AN/A-311.6%-443.4pp131.8%+155.2pp-23.4%-22.0pp-1.4%+28.0pp-29.4%
Return on Assets3.5%+0.5pp3.0%+20.0pp-17.0%-7.7pp-9.4%-8.0pp-1.4%-2.3pp0.9%+150.7pp-149.7%+187.2pp-336.9%-24.6pp-312.3%N/A-262.6%-389.2pp126.7%+148.5pp-21.8%-20.5pp-1.4%+26.9pp-28.2%
Current Ratio2.120.0x2.11+0.4x1.700.0x1.73-0.3x2.06-0.3x2.41-0.3x2.72-5.6x8.30+5.6x2.70+1.6x1.14-2.4x3.56-15.7x19.24+15.5x3.71-12.8x16.54+4.5x11.99
Debt-to-Equity0.530.0x0.48-0.2x0.640.0x0.66+0.7x0.010.0x0.01-0.2x0.160.0x0.13N/AN/A0.19+0.1x0.040.0x0.070.0x0.030.0x0.04
FCF Margin9.1%-0.1pp9.3%+15.5pp-6.3%-9.0pp2.7%-4.0pp6.8%+3.2pp3.5%+30.5pp-26.9%-1982.6%-1757.1%N/A-2135.6%-2794.8%-857.5%-26.9%+16.1pp-43.0%

Reported as filed but not readable as a share of revenue in the periods where the ratio runs further from zero than a revenue base allows; no change figure is given where either compared period is one of those: Gross Margin, Operating Margin, Net Margin, FCF Margin.

Similar Companies

Frequently Asked Questions

What is Kidoz Inc's annual revenue?

Kidoz Inc (KDOZF) reported $18.4M in total revenue for fiscal year 2025. This represents a 31.6% change compared to the previous fiscal year. Revenue measures the total income earned from the company's primary business operations before any expenses are deducted.

How fast is Kidoz Inc's revenue growing?

Kidoz Inc (KDOZF) revenue grew by 31.6% year-over-year, from $14.0M to $18.4M in fiscal year 2025.

Is Kidoz Inc profitable?

Yes, Kidoz Inc (KDOZF) reported a net income of $457K in fiscal year 2025, with a net profit margin of 2.5%.

Kidoz Inc (KDOZF) reported diluted earnings per share of $0.00 for fiscal year 2025. EPS represents the portion of a company's net income allocated to each outstanding share of common stock and is widely used to evaluate profitability on a per-share basis.

Kidoz Inc (KDOZF) had EBITDA of $609K in fiscal year 2025, measuring earnings before interest, taxes, depreciation, and amortization.

Kidoz Inc (KDOZF) had a gross margin of 48.4% in fiscal year 2025, indicating the percentage of revenue retained after direct costs of goods sold.

Kidoz Inc (KDOZF) had an operating margin of 2.3% in fiscal year 2025, reflecting the profitability of core business operations before interest and taxes.

Kidoz Inc (KDOZF) had a net profit margin of 2.5% in fiscal year 2025, representing the share of revenue converted into profit after all expenses.

Kidoz Inc (KDOZF) has a return on equity of 5.3% for fiscal year 2025, measuring how efficiently the company generates profit from shareholder equity.

Kidoz Inc (KDOZF) generated $1.7M in free cash flow during fiscal year 2025. This represents a 29.7% change compared to the previous fiscal year. Free cash flow represents the cash a company generates after accounting for capital expenditures, and is widely used to assess financial flexibility and shareholder value.

Kidoz Inc (KDOZF) generated $1.7M in operating cash flow during fiscal year 2025, representing cash generated from core business activities.

Kidoz Inc (KDOZF) had $13.2M in total assets as of fiscal year 2025, including both current and long-term assets.

Kidoz Inc (KDOZF) invested $25K in capital expenditures during fiscal year 2025, funding long-term assets and infrastructure.

Kidoz Inc (KDOZF) had 131M shares outstanding as of fiscal year 2025.

Kidoz Inc (KDOZF) had a current ratio of 2.12 as of fiscal year 2025, which is generally considered healthy.

Kidoz Inc (KDOZF) had a debt-to-equity ratio of 0.53 as of fiscal year 2025, measuring the company's financial leverage by comparing total debt to shareholder equity.

Kidoz Inc (KDOZF) had a return on assets of 3.5% for fiscal year 2025, measuring how efficiently the company uses its assets to generate profit.

Kidoz Inc (KDOZF) has an Altman Z-Score of -0.71, placing it in the Distress Zone (elevated bankruptcy risk). The Z-Score combines five financial ratios (working capital, retained earnings, EBIT, market capitalization, and revenue relative to total assets) to predict the likelihood of bankruptcy. Scores above 2.99 indicate financial safety while scores below 1.81 suggest financial distress. Learn more in our complete guide to financial health indicators.

Kidoz Inc (KDOZF) has a Piotroski F-Score of 7 out of 8 computable signals; 1 of the nine could not be computed from available data, so the full-scale strength rating is not shown. The F-Score evaluates nine binary signals across profitability (positive ROA, positive cash flow, improving ROA, earnings quality), leverage (decreasing debt, improving liquidity, no share dilution), and operating efficiency (improving gross margin, improving asset turnover). Scores of 7 to 9 indicate strong and improving fundamentals. Learn more in our complete guide to financial health indicators.

Kidoz Inc (KDOZF) has an earnings quality ratio of 3.73x, considered cash-backed (high quality). This ratio compares operating cash flow to net income. A ratio above 1.0x means the company generates more cash than its reported earnings, indicating sustainable, cash-backed profits. Ratios below 1.0x suggest earnings rely on accounting accruals rather than actual cash generation. Learn more in our complete guide to financial health indicators.

Back to top