← All 148 companies
Microcap Scorecard logo
KIDOZ
Media/Gaming • April 2026 • Buffett / Munger framework
Pass
4
Score
5
Moat
5
Mgmt
4
Fin
4
Pred
6
MoS
"It's far better to buy a wonderful company at a fair price than a fair company at a wonderful price."
— Warren Buffett
Click any pillar label to read Buffett's full reasoning. Drag sliders to stress-test the analysis.
Moatwhy
5/10
KIDOZ operates in Media/Gaming with limited structural differentiation. Competition is possible without significant barriers. The business competes on service, relationships, or price rather than structural advantage. Buffett would require a meaningful discount to intrinsic value to compensate for the absence of a durable moat.
Managementwhy
5/10
Management quality at KIDOZ is adequate but uninspiring. Insider ownership may be limited, the capital allocation track record is mixed, or leadership is unproven in Media/Gaming. Buffett is acutely sensitive to management quality in small companies where the CEO is the company. The discount to IV must compensate for this uncertainty.
Financialswhy
4/10
KIDOZ's financials show meaningful weaknesses. This may include significant debt, inconsistent cash flow, or a history of equity raises. The Media/Gaming sector often requires capital intensity that limits true owner earnings. Buffett would discount the apparent earnings significantly and examine the cash flow statement rigorously.
Predictabilitywhy
4/10
KIDOZ's earnings visibility is limited. The Media/Gaming sector produces lumpy, project-driven, or cyclically sensitive revenue that makes multi-year forecasting difficult. Buffett deliberately avoids businesses where he cannot see the future clearly. Stress-test aggressively and do not anchor to a single earnings estimate.
Margin of safetywhy
6/10
KIDOZ trades at a reasonable discount to intrinsic value — not a screaming bargain, but attractive for a quality business. The margin of safety is sufficient for a patient 3-5 year investor. Buffett: 'Price is what you pay. Value is what you get.' At these levels, the investor pays a fair price for a good business rather than a dear price for an average one.
Radar chart — adjust sliders above to update
KIDOZ: Moat 5, Management 5, Financials 4, Predictability 4, Margin of Safety 6.
Composite: 4.0/10 • Verdict: Pass
Owner earnings bridge
Buffett's real number: Net income + D&A − Maintenance capex ± Working capital. Figures are indicative estimates from pillar scores — verify against company filings.
Estimated net income+$1.60M est.
Add: depreciation & amortisation+$0.22M
Less: maintenance capex-$0.27M
Less: minority interest adj.-$0.13M
Owner earnings~$1.36M
Owner earnings per share (est. 47.4M shares)$0.029/share
Price / OE at buy price C$0.308x
Interactive DCF — adjust assumptions
Owner earnings ($M)$1.4M
Annual growth rate8%
Discount rate9%
Stock price (CAD $)$0.30
Intrinsic value per share
Calculating...
Bear case
Stress scenario
OE halved, 0% growth, 6x earnings
Base case
Most likely path
Current OE, 8% growth, 8x earnings
Bull case
Upside scenario
OE +50%, 15% growth, 12x earnings
Financial trend chart
Revenue (est.)Earnings (est.)
Indicative trend based on pillar scores.
Investment thesis
COPPA-compliant kids digital advertising; regulatory moat; revenue growing.
Primary risk
Ad market cyclicality; Big Tech encroachment on kids platforms
Buffett's lens on each pillar
Moat (5/10)
KIDOZ operates in Media/Gaming with limited structural differentiation. Competition is possible without significant barriers. The business competes on service, relationships, or price rather than structural advantage. Buffett would require a meaningful discount to intrinsic value to compensate for t...
Management (5/10)
Management quality at KIDOZ is adequate but uninspiring. Insider ownership may be limited, the capital allocation track record is mixed, or leadership is unproven in Media/Gaming. Buffett is acutely sensitive to management quality in small companies where the CEO is the company. The discount to IV m...
Financials (4/10)
KIDOZ's financials show meaningful weaknesses. This may include significant debt, inconsistent cash flow, or a history of equity raises. The Media/Gaming sector often requires capital intensity that limits true owner earnings. Buffett would discount the apparent earnings significantly and examin...
Predictability (4/10)
KIDOZ's earnings visibility is limited. The Media/Gaming sector produces lumpy, project-driven, or cyclically sensitive revenue that makes multi-year forecasting difficult. Buffett deliberately avoids businesses where he cannot see the future clearly. Stress-test aggressively and do not anchor t...
Margin of safety (6/10)
KIDOZ trades at a reasonable discount to intrinsic value — not a screaming bargain, but attractive for a quality business. The margin of safety is sufficient for a patient 3-5 year investor. Buffett: 'Price is what you pay. Value is what you get.' At these levels, the investor pays a fair pr...
Final verdict: Pass
Target buy price: C$0.30 — 25% margin of safety on base-case intrinsic value.
Overall score: 4/10.
No current dividend.
Verdict
Buffett / Munger
Pass
4/10
Composite score
Target buy price
C$0.30
25% MoS on base-case intrinsic value
Checklist
DividendNo
Moat5/10
Mgmt5/10
Financials4/10
Predictability4/10
Margin of safety6/10
Pillar bars
Moat
5
Mgmt
5
Fin
4
Pred
4
MoS
6