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).
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
FY2025 revenue rose
Financial Health Signals
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.
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.
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.
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
Earnings & Revenue
Kidoz Inc generated $18.4M in revenue in fiscal year 2025. This represents an increase of 31.6% from the prior year.
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.
Kidoz Inc reported $457K in net income in fiscal year 2025. This represents an increase of 29.4% from the prior year.
Cash & Balance Sheet
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.
Kidoz Inc held $4.5M in cash as of fiscal year 2025; long-term debt is not reported for that period.
Not reported for fiscal year 2025.
Margins & Returns
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.
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.
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.
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
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.
Not reported for fiscal year 2025.
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.
| Metric | FY25 | FY24 | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | FY11 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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% | $2.8M | N/A | $0-100.0% | $482K0.0% | $482K0.0% | $482K | $0 | N/A | N/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% | $26K | N/A | N/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% | $271K | N/A | N/A | N/A | N/A | N/A | N/A | N/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% | -$1.8M | N/A | -$2.9M-12.3% | -$2.6M-247.1% | -$757K-667.2% | -$99K+85.4% | -$677K |
| Interest Expense | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $5K | N/A | N/A | N/A | N/A | N/A | N/A | N/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% | -$1.7M | N/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 | $0.00 | N/A | N/A | N/A | N/A | N/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.
| Metric | FY25 | FY24 | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | FY11 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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% | $3.3M | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/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 Debt | N/A | N/A | N/A | N/A | $47K+0.3% | $47K | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/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.
| Metric | FY25 | FY24 | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | FY11 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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% | -$1.6M | N/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% | -$1.6M | N/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 Flow | N/A | -$8K+87.7% | -$62K+49.3% | -$122K-8754.6% | $1K-94.0% | $23K-98.3% | $1.4M-38.5% | $2.3M+10.8% | $2.1M | N/A | $77K-94.5% | $1.4M+56.6% | $900K0.0% | $900K | $0 |
| Share Buybacks | N/A | N/A | $517-99.4% | $88K | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/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.
| Metric | FY25 | FY24 | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | FY11 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 48.4%-5.7pp | 54.1%+17.1pp | 37.0%+3.1pp | 33.9%-8.8pp | 42.7%-4.1pp | 46.8%+8.3pp | 38.5%-61.5pp | 100.0%0.0pp | 100.0%+172.8pp | -72.8% | -331.9% | -1384.5% | 100.0% | N/A | N/A |
| Operating Margin | 2.3%-2.0pp | 4.3%+19.7pp | -15.4%-6.3pp | -9.1%-9.4pp | 0.3%+0.1pp | 0.2%+36.9pp | -36.7% | -2548.6% | -1967.5% | N/A | -2642.1% | -8089.3% | -2866.6% | -5.6%+42.2pp | -47.8% |
| Net Margin | 2.5%0.0pp | 2.5%+17.6pp | -15.1%-6.2pp | -8.9%-7.4pp | -1.5%-3.0pp | 1.5% | -324.4% | -2423.7% | -1863.5% | N/A | -2657.2% | 15590.5% | -2984.6% | -2.6%+46.0pp | -48.6% |
| Return on Equity | 5.3%+0.8pp | 4.5%+32.4pp | -28.0%-12.5pp | -15.5%-13.5pp | -2.0%-3.2pp | 1.2%+175.5pp | -174.3%+207.7pp | -382.0% | N/A | N/A | -311.6%-443.4pp | 131.8%+155.2pp | -23.4%-22.0pp | -1.4%+28.0pp | -29.4% |
| Return on Assets | 3.5%+0.5pp | 3.0%+20.0pp | -17.0%-7.7pp | -9.4%-8.0pp | -1.4%-2.3pp | 0.9%+150.7pp | -149.7%+187.2pp | -336.9%-24.6pp | -312.3% | N/A | -262.6%-389.2pp | 126.7%+148.5pp | -21.8%-20.5pp | -1.4%+26.9pp | -28.2% |
| Current Ratio | 2.120.0x | 2.11+0.4x | 1.700.0x | 1.73-0.3x | 2.06-0.3x | 2.41-0.3x | 2.72-5.6x | 8.30+5.6x | 2.70+1.6x | 1.14-2.4x | 3.56-15.7x | 19.24+15.5x | 3.71-12.8x | 16.54+4.5x | 11.99 |
| Debt-to-Equity | 0.530.0x | 0.48-0.2x | 0.640.0x | 0.66+0.7x | 0.010.0x | 0.01-0.2x | 0.160.0x | 0.13 | N/A | N/A | 0.19+0.1x | 0.040.0x | 0.070.0x | 0.030.0x | 0.04 |
| FCF Margin | 9.1%-0.1pp | 9.3%+15.5pp | -6.3%-9.0pp | 2.7%-4.0pp | 6.8%+3.2pp | 3.5%+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
Where Kidoz Inc Ranks
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%.
What is Kidoz Inc's EBITDA?
Kidoz Inc (KDOZF) had EBITDA of $609K in fiscal year 2025, measuring earnings before interest, taxes, depreciation, and amortization.
What is Kidoz Inc's gross margin?
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.
What is Kidoz Inc's operating margin?
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.
What is Kidoz Inc's net profit margin?
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.
What is Kidoz Inc's return on equity (ROE)?
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.
What is Kidoz Inc's free cash flow?
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.
What is Kidoz Inc's operating cash flow?
Kidoz Inc (KDOZF) generated $1.7M in operating cash flow during fiscal year 2025, representing cash generated from core business activities.
What are Kidoz Inc's total assets?
Kidoz Inc (KDOZF) had $13.2M in total assets as of fiscal year 2025, including both current and long-term assets.
What are Kidoz Inc's capital expenditures?
Kidoz Inc (KDOZF) invested $25K in capital expenditures during fiscal year 2025, funding long-term assets and infrastructure.
What is Kidoz Inc's current ratio?
Kidoz Inc (KDOZF) had a current ratio of 2.12 as of fiscal year 2025, which is generally considered healthy.
What is Kidoz Inc's debt-to-equity ratio?
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.
What is Kidoz Inc's return on assets (ROA)?
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.
What is Kidoz Inc's Altman Z-Score?
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.
What is Kidoz Inc's Piotroski F-Score?
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.
Are Kidoz Inc's earnings high quality?
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.