Pricing Log in Create free account
Friday 6 November 2026 Export KUST’s income statement to Excel — free account

Kustom Entertainment Inc.

KUST Communication Services Entertainment

Kustom Entertainment Inc.’s revenue for fiscal 2025 (year ended December 2025) was $13.8 million, up 1.74% from fiscal 2024.

Revenue
+88.2%
EPS
+88.6%
Free cash flow
−232.0%
Total debt
−46.5%

Quarter to June 2026, against a year earlier

3.20 0.01 +0.31%
Market cap
$2.1M
P/E
0.0×
Fwd P/E
−0.1×
Dividend yield
—
F-score
n/a
Altman Z
−11.66
Beneish M
−1.21
Dividend safety
n/a
Overview
Financials
Income Statement Balance Sheet Cash Flow Metrics & Ratios

Insider Decisions last twelve months

Bought, $m 0.03
Sold, $m 0.08
Trades a month
Jan 26 Apr 26 Jul 26 Oct 26
Buy — — — — — — 1 — — — — —
Sell — — — — — — — 1 — — — —
Insider Ownership 0.00%

Capital & Financial Ratios $m

Size
Market Cap 2.07
Revenue ttm 17.47
Net income ttm (17.57)
Free cash flow ttm (6.33)
Net debt Q 0.23
Valuation
P/E 0.00
Forward P/E (0.07) (negative: loss-making)
Price / sales 0.02
Forward P/S Powerpack
Price / FCF 0.00
Price / book 0.12
Financial health
Current ratio Q 0.80 (below 1: weak)
Debt / equity Q 0.47 (at or below 0.5: strong)
Interest coverage Q (99.78)
Growth
Revenue growth Q +88.22% (above 0%: growing)
Operating income growth Q +24.13% (above 0%: growing)
EPS, this year −3.06% (below 0%: weak)
EPS, next year A −3.65% (below 0%: weak)
Revenue, next year A +40.03% (at or above 10%: strong)
EPS, past 5 yrs —
EPS, next 5 yrs A +93.08% (at or above 15%: strong)

Green and red mark values outside typical ranges; (Q) is the latest quarter, (A) analysts’ estimates. How we judge →

Valuation vs history

EV/Sales, ten years
EV/Sales is 0.0×, against a ten-year median of 6,401,989×; over the ten years it ranged from −0.1× in 2025 to 48,861,022× in 2021.
P/S against its own 10 years 1.66%
10-year low 10-year high
P/B against its own 10 years 2.43%
10-year low 10-year high
EV/Sales against its own 10 years 0.52%
10-year low 10-year high

Dividends

Yield
—
Annual rate
—
Payout ratio
—

Assets vs Liabilities $m

2023 2024 2025 Q'26
Cash 1 0 1 1
Receivables 5 5 4 1
Inventory 4 3 2 0
Other — 1 1 5
16 10 9 8
2023 2024 2025 Q'26
Payables 11 11 4 4
ST’ Debt 1 5 1 1
Other 4 5 1 3
23 30 11 10

Compound Annual Growth %

10y 5y 3y
Sales (3.69%) 5.52% (28.10%)
Cash Flow 0.00% 0.00% 0.00%
Earnings 0.00% 0.00% 0.00%
Book Value (18.69%) (30.25%) (59.75%)

EPS $

Mar Jun Sep Dec Year
’26 (133.90) (54.90) — — —
’25 21.15k (481.55) (88.51) (21.32k) (861.50)
’24 (411.04k) (522.05k) (273.03k) (504.05k) (1.67m)
’23 (2.17) (2.99) (1.31) (2.67) (9.14)
’22 (2.63) (120.01k) (0.76) (3.73) (7.41)
’21 0.49 (0.10) 0.16 120.01k 10.17
’20 (0.17) (0.03) 0.02 (60.01k) (0.12)
Fiscal quarters ending in the months shown.

Revenue $m

Mar Jun Sep Dec Year
’26 4 5 — — —
’25 3 3 5 3 14
’24 6 0 4 4 14
’23 8 8 6 6 28
’22 10 9 8 9 37
’21 3 2 5 12 21
’20 2 2 4 3 11
Fiscal quarters ending in the months shown.

Operating Cash Flow $m

Mar Jun Sep Dec Year
’26 (1) (3) — — —
’25 (6) (1) 0 (2) (8)
’24 (1) (2) (1) (1) (5)
’23 (1) (2) (3) (4) (10)
’22 (6) (5) (7) (1) (19)
’21 (3) (3) (6) (6) (18)
’20 (2) (2) (6) (3) (13)
Fiscal quarters ending in the months shown.

Free Cash Flow $m

Mar Jun Sep Dec Year
’26 (1) (3) — — —
’25 (6) (1) 0 (2) (9)
’24 0 (3) 0 (1) (5)
’23 (1) (2) (3) (4) (10)
’22 (8) (5) (7) 0 (20)
’21 (3) (8) (6) (7) (25)
’20 (2) (2) (7) (3) (14)
Fiscal quarters ending in the months shown.

Target Price Range

Analyst price targets

Recommendation Rating

1
1Buy 2 3Hold 4 5Sell

Ten years at a glance Fiscal years to December

Ten-year view Analyst estimates Powerpack
Group Line 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 TTM Jun ’26 Trend 10 yrs 2026e 2027e 2028e Next 3/yr
Income, $m
Income, $m Revenue 17 15 11 10 11 21 37 28 14 14 17 (2.1%) 19 — — +40.0%
Gross margin, % 31.98 31.18 35.09 30.96 38.64 26.45 6.27 20.40 23.11 9.81 6.84 (22.2) pt
EBT (13) (12) (16) (10) (3) 26 (19) (25) (18) (6) (11) (8.1%)
EBT margin, % (76.69) (84.67) (137.67) (95.83) (24.97) 119.23 (51.00) (90.14) (132.39) (43.30) (65.07) +33.4 pt
Net income (13) (12) (16) (10) (3) 26 (19) (25) (22) (7) (18) (5.9%)
Per share, $
Per share, $ Revenue 3.10 2.09 1.40 0.91 0.49 8.53 14.52 10.14 0.00 1,786.26 210.94 +102.6%
Earnings (2.38) (1.76) (1.93) (0.87) (0.12) 10.17 (7.41) (9.14) (1,674,167.00) (861.50) (21,601.38) +92.5%
Cash flow (1.10) (0.91) (1.12) (0.10) (0.61) (7.10) (7.29) (3.55) 0.00 (1,092.34) (72.22) +115.2%
Capex (0.08) (0.07) (0.01) (0.02) (0.03) (3.03) (0.61) (0.09) 0.00 (45.56) (4.23) +101.7%
Free cash flow (1.19) (0.98) (1.13) (0.12) (0.65) (10.13) (7.90) (3.64) 0.00 (1,137.90) (76.45) +114.4%
Book value 1.45 0.12 (0.17) (0.55) 0.66 22.25 14.26 4.11 0.00 307.79 27.48 +81.4%
Shares, m 5 7 8 11 22 3 3 3 0 0 0 (51.7%)
Valuation, ×
Valuation, × P/E 0.00 0.00 0.00 0.00 0.00 53.49 0.00 0.00 0.00 0.00 0.00 5.3
P/S 8,129,669.85 7,463,070.31 11,496,598.33 6,728,231.16 28,846,973.79 752,858.58 95,026.48 62,405.23 0.00 0.05 0.02 6,357,483.4
P/B 17,372,252.23 125,963,181.66 0.00 0.00 21,127,723.33 288,584.13 96,777.15 153,981.49 0.00 0.30 0.12 16,500,250.0
EV/Sales 8,129,669.86 7,463,070.77 11,496,598.66 6,728,231.90 28,846,973.40 752,857.16 95,026.42 62,405.42 0.35 0.09 0.03 6,357,483.4
EV/FCF (21,240,998.82) (15,926,337.88) (14,292,114.16) (50,522,465.14) (21,706,191.97) (633,636.43) (174,647.43) (173,945.15) (1.08) (0.14) (0.08) (12,467,033.8)
Cash, $m
Cash, $m Operating cash flow (6) (6) (9) (1) (13) (18) (19) (10) (5) (8) (6) +4.0%
Capex 0 0 0 0 (1) (8) (2) 0 1 0 0 (2.5%)
Free cash flow (6) (7) (9) (1) (14) (25) (20) (10) (5) (9) (6) +3.7%
Balance, $m
Balance, $m Working capital 12 2 9 1 14 33 11 (7) (19) (1) (2) n/m
Net debt 0 3 6 8 (4) (31) (2) 5 5 0 0 +13.3%
Shareholders’ equity 8 1 (1) (6) 14 56 36 11 (9) 2 2 (12.3%)
Returns, %
Returns, % ROA (60.08) (76.56) (113.01) (86.05) (17.67) 49.09 (31.03) (49.55) (53.08) (28.35) (77.32) +31.7 pt
ROIC (98.60) (195.97) (159.71) (258.04) (46.65) (36.40) (54.61) (82.34) 0.00 (237.97) (256.29) (139.4) pt
ROE (95.89) (284.28) 5,668.04 258.89 (65.33) 72.56 (47.00) (107.51) (1,629.91) 200.85 (322.65) +296.7 pt
People
People Employees 154 128 95 119 86 146 201 170 31 30 — (16.6%)
Revenue/emp, $m 0.11 0.11 0.12 0.09 0.12 0.15 0.18 0.17 0.44 0.46 — +17.5%
Negative figures in brackets.
estimates

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 2 Nov 2026

Kustom Entertainment Inc. vs peers in Entertainment (Q) = latest quarter vs a year earlier

Company Market cap P/E Fwd P/E Revenue growth (Q) EPS growth (Q) FCF growth (Q) Gross margin (Q) EBIT margin (Q) Compare
GAIA Gaia, Inc. $32.6M — (loss-making) — (loss-making) −11.82% (below 0%: shrinking) n/m −277.95% (below 0%: shrinking) 85.19% (13.39%) Compare
ANGH Anghami Inc. $30.6M — (loss-making) — (loss-making) — −102.59% (below 0%: shrinking) −43.30% (below 0%: shrinking) 14.46% 0.00% Compare
TOON Kartoon Studios, Inc. $30.3M 5.4× — (loss-making) −43.37% (below 0%: shrinking) n/m +856.32% (above 0%: growing) 20.39% (58.58%) Compare
NIPG NIP Group Inc. Sponsored ADR $12.0M — — — — — — — Compare
ZNB Zeta Network Group $5.4M — (loss-making) — (loss-making) −66.45% (below 0%: shrinking) n/m +138.17% (above 0%: growing) 0.00% 0.00% Compare
CPOP Pop Culture Group Co., Ltd. $5.0M — (loss-making) 40.1× −37.64% (below 0%: shrinking) −1,011.11% (below 0%: shrinking) −33.18% (below 0%: shrinking) (17.72%) 0.00% Compare
MPU Mega Matrix Inc. $4.6M — (loss-making) — −49.20% (below 0%: shrinking) n/m −206.16% (below 0%: shrinking) 58.35% (294.65%) Compare
FTRKF FAST TRACK GROUP $3.5M — — — — −179,477.46% (below 0%: shrinking) 40.11% (10.89%) Compare
KUST Kustom Entertainment Inc. $2.1M — (loss-making) — (loss-making) +88.22% (above 0%: growing) n/m −232.03% (below 0%: shrinking) (21.87%) (53.03%)
Median of peers $8.7M — — −43.37% — −43.30% 20.39% (10.89%)

All 48 Entertainment stocks →

Pay and ownership Proxy statement filed 22 September 2026

Chief executive’s pay

Year Total pay Actually paid $100 invested
2025 421.54k 412.44k —
2024 161.66k 116.10k —
Total pay is as the Summary Compensation Table states it; actually paid revalues the year’s share awards at its end, as the SEC’s pay-versus-performance rule asks. $100 invested is what $100 in the company’s shares at the start of the earliest year shown was worth at each year’s end. Read the proxy statement

Kustom Entertainment Inc. (KUST) Latest News

19 Oct

Impact 4 · · TMX Newsfile

13 Oct

Impact 4 · · GlobeNewswire

29 Sep

Impact 3 · · GlobeNewswire

3 Sep

Impact 4 ·

1 Sep

Impact 4 · · InvestorsHub
Impact 4 ·

4 Aug

Impact 3 ·

27 Jul

Impact 3 ·

1 Jul

Impact 3 ·

29 Jun

Impact 4 · · Stocktwits
Impact 3 ·

25 Jun

Impact 4 · · GlobeNewswire

22 Jun

Impact 3 · · GlobeNewswire

11 Jun

Impact 3 ·

8 Jun

Impact 3 · · GlobeNewswire

13 May

Impact 4 · · GlobeNewswire
Impact 4 · · GlobeNewswire

21 Apr

Impact 4 ·

20 Apr

Impact 4 ·

17 Apr

Impact 4 · · GlobeNewswire

13 Apr

Impact 4 · · GlobeNewswire

3 Mar

Impact 3 · · GlobeNewswire

10 Feb

Impact 3 · · GlobeNewswire

22 Jan

Impact 3 · · GlobeNewswire

12 Jan

Impact 4 · · GlobeNewswire

5 Jan

Impact 4 · · GlobeNewswire

24 Nov

Impact 3 · · GlobeNewswire

13 Nov

Impact 4 · · GlobeNewswire

12 Nov

Impact 3 · · GlobeNewswireStockStoryAssociated Press Finance

15 Oct

Impact 3 · · Newsfile
stockrow.com/KUST · Data as of Nov 2, 2026 · For information only; not investment advice. · © 2026 stockrow.com