Saturday 17 October 2026 Export KUST’s income statement to Excel — free account

Kustom Entertainment Inc.

KUST Communication Services Entertainment

In the quarter to June 2026, revenue grew 88.2%, EPS grew 88.6%, free cash flow fell 232.0% and total debt fell 46.5%, each against the same quarter a year earlier. Insiders bought in the last twelve months.

3.65 0.43 −10.54%

Follow KUST

Alert me

Market cap: $2.7M
P/E: 0.0×
Fwd P/E: −0.1×
Dividend yield: —
F-score: 3/9
Altman Z: −11.42
Beneish M: −1.21
Dividend safety: n/a

Overview Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total buys 0.03

Total sells 0.08

Totals in millions of $.

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	1	—	—	—	—
Sell	—	—	—	—	—	—	—	—	1	—	—	—

Insider Ownership 23.89%

Capital & Financial Ratios $m

Market Cap 2.65

Revenue 17.47

Net Income (17.57)

Free Cash Flow (6.33)

Net Debt 0.23

Current Ratio 0.80

Debt/Equity 0.47

P/E ratio 0.00

Fwd P/E (0.07)

P/S ratio 0.17

P/B ratio 1.33

Past 5Y EPS Growth —

This Y EPS Growth (3.06%)

Next Y EPS Growth (3.65%)

Next Y revenue growth 40.03%

Next 5Y EPS Growth 93.08%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/S against its own 10 years 2.03%

10-year low 10-year high

P/B against its own 10 years 2.30%

10-year low 10-year high

EV/Sales against its own 10 years 0.19%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

	total	individual payouts
2022	Powerpack
2021	Powerpack
2020	Powerpack
2019	Powerpack
2018	Powerpack
2017	Powerpack

special payouts not included in total or ratios

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%)

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	4	5	—	—	—
’25	3	3	5	3	14
’24	6	6	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.

value withheld pending a data check

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(1)	(3)	—	—	—
’25	(6)	(1)	(3)	1	(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)	(3)	1	(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.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	(13.39)	(5.49)	—	—	—
’25	2.12k	(48.15)	(8.85)	(2.13k)	(86.15)
’24	(41.10k)	(52.21k)	(27.30k)	(50.41k)	(167.42k)
’23	(66.61k)	(90.31k)	(39.60k)	(80.11k)	(276.63k)
’22	(78.01k)	(12.00k)	(22.86k)	(112.01k)	(255.03k)
’21	0.49	(0.10)	0.16	12.00k	306.03k
’20	(0.17)	(0.03)	0.02	(6.00k)	(0.12)

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	21,060,000.00	10,200,000.00	12,000,000.00	4,860,000.00	3,840,000.00	5,820,000.00	1,320,000.00	519,000.00	144,000.00	90.00	Analyst estimates 2026–2028 Powerpack
	High	43,380,000.00	36,000,000.00	29,700,000.00	31,980,000.00	42,600,000.00	23,880,000.00	7,320,000.00	2,280,000.00	987,000.00	198,000.00
People
People	Employees	154	128	95	119	86	146	201	170	31	30
	Revenue/emp, $m	0.11	0.11	0.12	0.09	0.12	0.15	0.18	0.17	0.44	0.46
Income, $m
Income, $m	Revenue	17	15	11	10	11	21	37	28	14	14
	Gross margin, %	31.98	31.18	35.09	30.96	38.64	26.45	6.27	20.40	23.11	9.81
	EBT	(13)	(12)	(16)	(10)	(3)	26	(19)	(25)	(18)	(6)
	EBT margin, %	(76.69)	(84.67)	(137.67)	(95.83)	(24.97)	119.23	(51.00)	(90.14)	(132.39)	(43.30)
	Net income	(13)	(12)	(16)	(10)	(3)	26	(19)	(25)	(22)	(7)
	Depreciation	1	1	1	0	0	1	2	2	2	4
Per share, $
Per share, $	Revenue	3.10	2.09	1.40	0.91	0.49	214,134.00	370,099.00	282,483.00	135,192.00	177.70
	Earnings	(2.38)	(1.76)	(1.93)	(0.87)	(0.12)	306,030.60	(255,025.50)	(276,627.70)	(167,416.70)	(86.15)
	Cash flow	(1.10)	(0.91)	(1.12)	(0.10)	(0.61)	(178,251.00)	(185,804.00)	(98,938.00)	(54,175.00)	(108.67)
	Capex	(0.08)	(0.07)	(0.01)	(0.02)	(0.03)	(76,173.00)	(15,569.00)	(2,407.00)	8,933.00	(4.53)
	Free cash flow	(1.19)	(0.98)	(1.13)	(0.12)	(0.65)	(254,424.00)	(201,373.00)	(101,345.00)	(45,242.00)	(113.20)
	Book value	1.45	0.12	(0.17)	(0.55)	0.66	558,632.00	363,405.00	114,484.00	(90,134.00)	30.62
	Shares, m	5	7	8	11	22	0	0	0	0	0
Valuation, ×
Valuation, ×	P/E	0.00	0.00	0.00	0.00	0.00	534.92	0.00	0.00	0.00	0.00
	P/S	8,129,669.85	7,463,070.31	11,496,598.33	6,728,231.16	28,846,973.79	29.98	3.73	2.24	1.18	0.53
	P/B	17,372,252.23	125,963,181.66	0.00	0.00	21,127,723.33	11.49	3.80	5.53	0.00	3.09
	EV/Sales	8,129,669.86	7,463,070.77	11,496,598.66	6,728,231.90	28,846,973.40	28.56	3.67	2.43	1.54	0.57
	EV/FCF	(21,240,998.82)	(15,926,337.88)	(14,292,114.16)	(50,522,465.14)	(21,706,191.97)	(24.03)	(6.74)	(6.78)	(4.59)	(0.89)
Cash, $m
Cash, $m	Operating cash flow	(6)	(6)	(9)	(1)	(13)	(18)	(19)	(10)	(5)	(8)
	Capex	0	0	0	0	(1)	(8)	(2)	0	1	0
	Free cash flow	(6)	(7)	(9)	(1)	(14)	(25)	(20)	(10)	(5)	(9)
Balance, $m
Balance, $m	Working capital	12	2	9	1	14	33	11	(7)	(19)	(1)
	Total debt	4	3	9	8	0	1	1	6	5	1
	Net debt	0	3	6	8	(4)	(31)	(2)	5	5	0
	Shareholders’ equity	8	1	(1)	(6)	14	56	36	11	(9)	2
Returns, %
Returns, %	ROA	(60.08)	(76.56)	(113.01)	(86.05)	(17.67)	49.09	(31.03)	(49.55)	(53.08)	(28.35)
	ROIC	(98.60)	(195.97)	(159.71)	(258.04)	(46.65)	(36.40)	(54.61)	(82.34)	0.00	(237.97)
	ROE	(95.89)	(284.28)	5,668.04	258.89	(65.33)	72.56	(47.00)	(107.51)	(1,629.91)	200.85

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
MMVVF MultiMetaVerse Holdings Limited	$17.8M	— (loss-making)	—	—	n/m	−12,816.50% (below 0%: shrinking)	—	0.00%	Compare
MPU Mega Matrix Inc.	$8.6M	— (loss-making)	—	−49.20% (below 0%: shrinking)	n/m	−206.16% (below 0%: shrinking)	58.35%	(294.65%)	Compare
CPOP Pop Culture Group Co., Ltd.	$5.8M	— (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
KUKEY Kuke Music Holding Limited Sponsored ADR	$5.8M	0.0×	— (loss-making)	−68.09% (below 0%: shrinking)	+155.13% (above 0%: growing)	−98.11% (below 0%: shrinking)	99.79%	68.89%	Compare
FTRKF FAST TRACK GROUP	$3.5M	—	—	—	—	−179,477.46% (below 0%: shrinking)	40.11%	(10.89%)	Compare
CSSEQ Chicken Soup for the Soul Entertainment, Inc.	$3.4M	— (loss-making)	— (loss-making)	−75.00% (below 0%: shrinking)	n/m	+92.70% (above 0%: growing)	(3.62%)	(99.91%)	Compare
KUST Kustom Entertainment Inc.	$2.7M	— (loss-making)	— (loss-making)	+88.22% (above 0%: growing)	n/m	−232.03% (below 0%: shrinking)	(21.87%)	(53.03%)
NXAT Nexus Advanced Technologies Inc.	$1.4M	0.8×	—	—	n/m	−187.53% (below 0%: shrinking)	—	—	Compare
ZNB Zeta Network Group	$830.0K	— (loss-making)	— (loss-making)	−66.45% (below 0%: shrinking)	n/m	+138.17% (above 0%: growing)	0.00%	0.00%	Compare
Median of peers	$4.6M	—	—	−66.45%	—	−142.82%	20.06%	0.00%

All 53 Entertainment stocks →

Kustom Entertainment Inc. (KUST) key facts

Kustom Entertainment Inc. (KUST) is an Entertainment company in the Communication Services sector, listed on Nasdaq.
As of October 16, 2026, KUST traded at $3.65, a market capitalization of $2.7 million.
Return on equity was 200.9% and debt-to-equity 0.47.
Its Piotroski F-score is 3 out of 9 and its Altman Z-score is −11.42 (distress zone) for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.