Kustom Entertainment, Inc. (KUST)

Kustom Entertainment Balance Sheet

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash & Equivalents	1.22	0.76	0.22	0.68	3.53	32.01
Cash & Short-Term Investments	1.22	0.76	0.22	0.68	3.53	32.01
Cash Growth	96.58%	245.34%	-67.77%	-80.73%	-88.97%	633.83%
Accounts Receivable	0.33	0.48	0.75	1.58	2.04	2.73
Other Receivables	3.71	3.51	4.14	3.11	4.08	2.02
Total Trade Receivables	4.04	3.99	4.9	4.69	6.12	4.75
Inventory	2.15	2.33	2.59	3.85	6.84	9.66
Other Current Assets	1.99	1.96	2.65	6.37	8.47	9.73
Total Current Assets	9.4	9.04	10.35	15.58	24.96	56.15
Net Property, Plant & Equipment	0.52	0.4	0.34	7.28	7.9	6.84
Goodwill	5.03	5.03	8.82	16.51	17.87	16.9
Other Long-Term Assets	3.15	3.75	7.94	6.6	5.16	2.11
Total Assets	19.13	19.33	27.74	47.03	56.67	82.99
Accounts Payable	4.28	4.28	11.17	10.73	9.48	4.57
Accrued Expenses	0.54	0.59	1.5	3.27	1.09	1.18
Current Portion of Long-Term Debt	0.52	0.71	7.8	3.96	0.49	0.39
Current Portion of Leases	0.25	0.18	0.09	0.28	0.29	0.37
Unearned Revenue	3.86	3.78	4.22	2.94	2.15	1.67
Other Current Liabilities	0.01	1	4.96	1.37	0.01	14.85
Total Current Liabilities	9.46	10.54	29.73	22.55	13.51	23.02
Long-Term Debt	0.55	0.54	0.14	4.85	0.44	0.73
Long-Term Leases	0.77	0.84	0.19	0.83	0.56	0.69
Other Long-Term Liabilities	4.06	5.04	6.69	7.35	5.82	2.69
Total Long-Term Liabilities	5.38	6.42	7.02	13.03	6.82	4.1
Total Liabilities	14.84	16.96	36.75	35.58	20.33	27.13
Common Stock	0	0	0	0	0	0
Additional Paid-in Capital	151.91	148.44	129.7	128.44	127.87	124.48
Retained Earnings	-147.61	-144.18	-137.51	-117.67	-91.98	-68.67
Total Common Shareholders' Equity	4.29	4.26	-7.82	10.78	35.89	55.81
Minority Interest	-	-1.89	-1.2	0.67	0.45	0.06
Shareholders' Equity	4.29	2.37	-9.01	11.45	36.34	55.86
Total Liabilities & Equity	19.13	19.33	27.74	47.03	56.67	82.99
Total Debt	2.09	2.27	8.22	9.92	1.78	2.18
Net Cash (Debt)	-0.86	-1.51	-8	-9.24	1.75	29.83
Net Cash Growth	-	-	-	-	-94.12%	786.45%
Net Cash Per Share	-4.63	-19.51	-67454.98	-99543.25	20647.52	356363.75
Book Value	4.29	4.26	-7.82	10.78	35.89	55.81
Book Value Per Share	23.00	54.96	-65895.00	116074.00	422497.00	666717.00
Tangible Book Value	-0.73	-0.78	-16.64	-5.74	18.02	38.9
Tangible Book Value Per Share	-3.93	-10.02	-140288.00	-61783.20	212107.00	464785.00

Updated May 14, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.