KUSTOM ENTERTAINMENT, INC. KUST
the "Company," "we," "us" and "our" refer to Kustom Entertainment, Inc.
Plan of Merger with Digital Ally, Inc., a Nevada corporation formerly known as Trophy Tech Corporation (the "Predecessor Registrant"),
we had not conducted any operations and were a closely held company. In conjunction with the merger, we were renamed Digital Ally, Inc.
January 2, 2008, our common stock commenced trading on the Nasdaq Capital Market. We conduct our business from 6366 College Blvd., Overland
Last close
0.93
2026-09-04
Market cap
$6.1M
2026-06-30 share count
52-week range
0.76 - 22.40
Valuation FY2025 figures against the last close
P/S0.4x
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS-17.23
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $13.8M | $13.5M | $28.2M | $37.0M | $21.4M | $10.5M | $10.4M | $11.3M | $14.6M | $16.6M |
| Cost of revenue | $12.4M | $10.4M | $22.5M | $34.7M | $15.7M | $6.5M | $7.2M | $7.3M | $10.0M | $11.3M |
| Gross profit | $1.3M | $3.1M | $5.8M | $2.3M | $5.7M | $4.1M | $3.2M | $4.0M | $4.5M | $5.3M |
| R&D | $551.4K | $1.3M | $2.6M | $2.3M | $1.9M | $1.8M | $2.0M | $1.4M | $3.1M | $3.2M |
| SG&A | $12.2M | $14.5M | $28.0M | $32.1M | $20.4M | $11.7M | $9.6M | $14.5M | $15.7M | $17.8M |
| Total operating expenses | — | — | — | — | — | — | — | $14.1M | — | — |
| Operating income | -$10.9M | -$11.4M | -$22.2M | -$29.7M | -$14.8M | -$7.7M | -$6.0M | -$10.6M | -$11.2M | -$12.5M |
| Interest expense | $1.1M | $3.8M | $3.1M | $37.2K | $28.6K | $342.4K | $43.4K | $1.4M | $733.7K | $3.1K |
| Pre-tax income | -$6.0M | -$17.9M | -$25.5M | -$18.9M | $25.5M | -$2.6M | -$10.0M | -$15.5M | -$12.3M | -$12.7M |
| Income tax | — | — | — | — | — | — | — | — | $90.0K | — |
| Net income | -$6.7M | -$19.8M | -$25.5M | -$18.9M | $25.5M | -$2.6M | -$10.0M | -$15.5M | -$12.3M | -$12.7M |
| EPS, basic | -17.23 | -33,488.74 | -9.22 | -8.50 | 10.14 | -0.12 | -0.87 | -1.93 | -1.76 | -2.38 |
| EPS, diluted | -17.23 | -33,488.74 | -9.22 | -8.50 | 10.14 | -0.12 | -0.87 | -1.93 | -1.76 | -2.38 |
| Shares, diluted (wtd. avg.) | $387.1K | $593 | $2.8M | $2.5M | $2.5M | $21.6M | $11.5M | $8.1M | $7.0M | $5.3M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $757.4K | $219.3K | $680.5K | $3.5M | $32.0M | $4.4M | $359.7K | $3.6M | $54.7K | $3.9M |
| Receivables | $479.6K | $751.7K | $1.6M | $2.0M | $2.7M | $1.7M | $1.1M | $1.8M | $2.0M | $2.5M |
| Inventory | $2.3M | $2.6M | $3.8M | $6.8M | $9.7M | $8.2M | $5.3M | $7.0M | $8.8M | $9.6M |
| Total current assets | $9.0M | $10.4M | $15.6M | $25.0M | $56.1M | $17.8M | $7.7M | $13.3M | $11.8M | $16.7M |
| Property, plant and equipment | $402.2K | $338.6K | $7.3M | $7.9M | $6.8M | $666.8K | $197.1K | $247.5K | $638.2K | $873.9K |
| Goodwill | — | — | — | $667.9K | $1.1M | — | — | — | — | — |
| Other intangibles | $169.4K | $2.9M | $16.5M | $17.9M | $16.9M | $392.6K | $413.3K | $486.8K | $497.2K | $467.2K |
| Total assets | $19.3M | $27.7M | $47.0M | $56.7M | $83.0M | $20.8M | $8.9M | $14.3M | $13.2M | $18.8M |
| Accounts payable | $4.3M | $11.2M | $10.7M | $9.5M | $4.6M | $1.1M | $2.3M | $784.6K | $3.2M | $2.5M |
| Short-term debt | $707.8K | $5.0M | $1.3M | $485.4K | $389.9K | $11.7K | $8.3M | — | — | — |
| Total current liabilities | $10.5M | $29.7M | $22.5M | $13.5M | $23.0M | $3.7M | $6.9M | $4.6M | $10.2M | $5.0M |
| Long-term debt | $137.5K | $141.1K | $4.9M | $442.5K | $727.3K | $148.3K | $1.8M | — | — | — |
| Total liabilities | $17.0M | $36.8M | $35.6M | $20.3M | $27.1M | $6.4M | $15.2M | $15.8M | $12.3M | $11.1M |
| Retained earnings | -$144.2M | -$137.5M | -$117.7M | -$92.0M | -$68.7M | -$90.0M | -$87.4M | -$77.4M | -$61.9M | -$49.7M |
| Total equity | $2.4M | -$9.0M | $11.4M | $36.3M | $55.9M | $14.4M | -$6.3M | -$1.4M | $863.7K | $7.8M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$8.4M | -$5.4M | -$9.9M | -$18.6M | -$17.8M | -$13.3M | -$1.1M | -$9.0M | -$6.4M | -$5.9M |
| Depreciation and amortisation | $194.4K | $537.6K | $711.1K | $2.2M | $822.5K | $62.0K | $254.5K | $385.1K | $558.4K | $531.0K |
| Stock-based compensation | $39.6K | $128.5K | $452.1K | $1.3M | $1.6M | $1.5M | $2.1M | $2.3M | $1.8M | $1.6M |
| Capital expenditure | $258.1K | $28.8K | — | $2.1M | $6.4M | $621.9K | $204.0K | $42.5K | $322.7K | $340.7K |
| Investing cash flow | -$350.7K | $378.8K | -$240.7K | -$2.9M | -$19.1M | -$1.5M | -$266.1K | -$70.9K | -$476.2K | -$940.7K |
| Financing cash flow | $9.3M | $4.6M | $7.4M | -$7.0M | $64.6M | $18.8M | -$1.8M | $12.1M | $3.0M | $3.8M |
| Buybacks | — | — | — | $4.0M | $2.0M | — | — | — | — | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001493152-26-016236.
Others in SIC 3663
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| QCOM | QUALCOMM INC/DE | $177.18B | 33.7x | 13.7% |
| MSI | Motorola Solutions, Inc. | $77.46B | 36.7x | 8.0% |
| UI | Ubiquiti Inc. | $35.09B | 36.6x | 27.2% |
| PL | Planet Labs PBC | $6.52B | — | — |
| ONDS | Ondas Inc. | $4.35B | — | 605.3% |
| VISN | Vistance Networks, Inc. | $1.48B | 0.7x | 39.7% |
| HLIT | HARMONIC INC. | $1.28B | — | -26.2% |
| UMAC | Unusual Machines, Inc. | $1.19B | — | 101.2% |