Kustom Entertainment, Inc. (KUST)

Kustom Entertainment Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	0.79	0.45	0.68	3.53	32.01	4.36
Cash & Short-Term Investments	0.79	0.45	0.68	3.53	32.01	4.36
Cash Growth	91.11%	-33.24%	-80.73%	-88.97%	633.83%	1112.66%
Accounts Receivable	1.25	1.3	1.58	2.04	2.73	1.71
Other Receivables	3.34	4.14	3.11	4.08	2.02	1.53
Total Trade Receivables	4.6	5.45	4.69	6.12	4.75	3.24
Inventory	2.62	2.59	3.85	6.84	9.66	8.2
Other Current Assets	1.47	1.87	6.37	8.47	9.73	2.03
Total Current Assets	9.48	10.35	15.58	24.96	56.14	17.83
Net Property, Plant & Equipment	0.48	0.37	7.28	7.9	6.84	0.67
Goodwill	9.62	10.65	16.51	17.87	16.9	0.39
Other Long-Term Assets	3.67	5.64	6.6	5.16	2.11	1.15
Total Assets	25.08	27.74	47.03	56.67	82.99	20.8
Accounts Payable	4.02	11.49	10.73	9.48	4.57	1.14
Accrued Expenses	0.44	1.51	3.27	1.09	1.18	0.8
Current Portion of Long-Term Debt	1.45	7.4	3.96	0.49	0.39	0.01
Current Portion of Leases	0.04	0.04	0.28	0.29	0.37	0.11
Unearned Revenue	3.72	4.22	2.94	2.15	1.67	1.65
Other Current Liabilities	0.13	4.55	1.37	0.01	14.85	0.01
Total Current Liabilities	9.8	29.73	22.55	13.51	23.02	3.72
Long-Term Debt	1.31	6.46	4.85	0.44	0.73	0.15
Long-Term Leases	1.85	0.06	0.83	0.56	0.69	0.72
Other Long-Term Liabilities	5.21	-	7.35	5.82	2.69	1.85
Total Long-Term Liabilities	8.36	6.52	13.03	6.82	4.1	2.72
Total Liabilities	17.56	36.75	35.58	20.33	27.13	6.44
Common Stock	0	0	0	0	0	0.03
Treasury Stock	-	-	-	-	-	-2.16
Additional Paid-in Capital	147.41	129.7	128.44	127.87	124.48	106.5
Retained Earnings	-138.82	-137.51	-117.67	-91.98	-68.67	-90.01
Total Common Shareholders' Equity	8.6	-7.82	10.78	35.89	55.81	14.36
Minority Interest	-1.08	-1.2	0.67	0.45	0.06	-
Shareholders' Equity	7.52	-9.01	11.45	36.34	55.86	14.36
Total Liabilities & Equity	25.08	27.74	47.03	56.67	82.99	20.8
Total Debt	4.64	13.96	9.92	1.78	2.18	1
Net Cash (Debt)	-3.85	-13.5	-9.24	1.75	29.83	3.37
Net Cash Growth	-	-	-	-94.12%	786.45%	-
Net Cash Per Share	-16.59	-22787.63	-19908.64	4129.49	71272.76	934.57
Book Value	8.6	-7.82	10.78	35.89	55.81	14.36
Book Value Per Share	37.03	-13188.74	23214.75	84499.44	133343.49	3987.25
Tangible Book Value	-1.02	-18.47	-5.74	18.02	38.9	13.96
Tangible Book Value Per Share	-4.39	-31168.85	-12356.63	42421.45	92957.01	3878.22

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