Classover Holdings Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2023
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Non-Interest Income	3.75	3.68	3.1	1.9
Non-Interest Income Growth	21.09%	18.69%	63.10%	-
Revenues Before Loan Losses	3.75	3.68	3.1	1.9
Revenue	3.75	3.68	3.1	1.9
Revenue Growth (YoY)	21.09%	18.69%	63.10%	-
Selling, General & Admin	5.02	2.85	2.06	2.21
Other Non-Interest Expenses	-0	1.66	1.47	2.02
Total Non-Interest Expense	5.01	4.52	3.53	4.22
Pretax Income	-1.27	-0.84	-0.43	-2.33
Provision for Income Taxes	0.7	-	-	-
Net Income	-1.89	-0.84	-0.43	-2.33
Net Income to Common	-1.89	-0.84	-0.43	-2.33
Shares Outstanding (Basic)	0	0	0	0
Shares Outstanding (Diluted)	0	0	0	0
Shares Change (YoY)	335.67%	5.13%	-	-
EPS (Basic)	-14540176.50	-26.50	-14.50	-77.50
EPS (Diluted)	-14540176.50	-26.50	-14.50	-77.50
Free Cash Flow	-3.4	-0.97	-0.06	-1.02
Free Cash Flow Per Share	-26.05	-30.66	-1.93	-34.12
Profit Margin	-52.50%	-22.94%	-13.98%	-122.50%
FCF Margin	-90.79%	-26.31%	-1.87%	-53.91%
EBITDA	0.51	0.35	0.31	0.06
EBITDA Margin	13.63%	9.48%	10.01%	3.12%
Effective Tax Rate	-55.41%	0.00%	0.00%	0.00%

Updated Sep 30, 2025. Data Source: Fiscal.ai. Banks template. Financial Sources.

SEC Filings: 10-K · 10-Q