Custom Truck One Source, Inc. balance sheet
At the end of fiscal 2025, Custom Truck One Source, Inc. had total assets of $3.44bn and shareholders' equity of $809m. It held $6.3m in cash against $1.66bn of debt: net debt of $1.65bn.
Balance sheet
| Fiscal year | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMSept 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 1 | 2 | 6 | 3 | 36 | 14 | 10 | 4 | 6 | 15 |
| Receivables | — | 53 | 71 | 61 | 168 | 193 | 215 | 216 | 196 | 205 |
| Inventory | — | 11 | 33 | 31 | 411 | 597 | 986 | 1,049 | 931 | 1,016 |
| Total current assets | 1 | 69 | 116 | 103 | 657 | 868 | 1,266 | 1,301 | 1,159 | 1,258 |
| Goodwill | — | 229 | 238 | 238 | 696 | 704 | 704 | 705 | 705 | 705 |
| Total assets | 403 | 692 | 815 | 768 | 2,684 | 2,938 | 3,368 | 3,502 | 3,441 | 3,596 |
| Accounts payable | — | 21 | 41 | 32 | 91 | 87 | 118 | 88 | 88 | 123 |
| Deferred revenue (current) | — | — | — | 1 | 36 | 35 | 29 | 22 | 20 | 23 |
| Total current liabilities | 0 | 53 | 78 | 71 | 441 | 635 | 897 | 1,001 | 873 | 981 |
| Short-term debt | — | 3 | 1 | 1 | 6 | 7 | 8 | 8 | 26 | 1 |
| Long-term debt | — | 757 | 713 | 716 | 1,308 | 1,355 | 1,487 | 1,520 | 1,619 | 1,653 |
| Total debt | 0 | 765 | 729 | 728 | 1,348 | 1,389 | 1,518 | 1,548 | 1,661 | 1,666 |
| Total liabilities | 14 | 14 | — | — | — | — | — | — | — | — |
| Shareholders' equity | −144 | −159 | −12 | −31 | 859 | 888 | 917 | 861 | 809 | 822 |
| Non-controlling interests and other (assets − liabilities − equity) | 533 | 836 | — | — | — | — | — | — | — | — |
| Net debt (negative = net cash) | −1 | 763 | 722 | 725 | 1,312 | 1,375 | 1,507 | 1,544 | 1,654 | 1,651 |
| Shares outstanding | — | 108m | — | 246m | 247m | 248m | 241m | 234m | 227m | 227m |
| Quarter | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 | 2026 Q3Sept 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 216 | 202 | 189 | 182 | 196 | 204 | 245 | 205 |
| Inventory | 1,049 | 1,076 | 1,089 | 1,036 | 931 | 1,022 | 1,042 | 1,016 |
| Total current assets | 1,301 | 1,320 | 1,331 | 1,257 | 1,159 | 1,262 | 1,326 | 1,258 |
| Goodwill | 705 | 705 | 705 | 705 | 705 | 705 | 705 | 705 |
| Total assets | 3,502 | 3,543 | 3,577 | 3,541 | 3,441 | 3,547 | 3,605 | 3,596 |
| Accounts payable | 88 | 124 | 129 | 107 | 88 | 125 | 115 | 123 |
| Deferred revenue (current) | 22 | 21 | 21 | 21 | 20 | 11 | 20 | 23 |
| Total current liabilities | 1,001 | 1,024 | 1,060 | 989 | 873 | 973 | 987 | 981 |
| Short-term debt | 8 | 6 | 23 | 21 | 26 | 5 | 3 | 1 |
| Long-term debt | 1,520 | 1,593 | 1,590 | 1,629 | 1,619 | 1,629 | 1,657 | 1,653 |
| Total debt | 1,528 | 1,599 | 1,613 | 1,650 | 1,645 | 1,634 | 1,660 | 1,654 |
| Shareholders' equity | 861 | 813 | 790 | 785 | 809 | 805 | 816 | 822 |
| Shares outstanding | 234m | 226m | 227m | 227m | 227m | 227m | 228m | 227m |
Compare with peers
- Distribution Solutions Group, Inc. balance sheet
- DXP Enterprises Inc balance sheet
- Gatx Corp balance sheet
- Titan Machinery Inc. balance sheet
- Alta Equipment Group Inc. balance sheet
Head to head: CTOS vs DSGRCTOS vs DXPECTOS vs GATXALTG vs CTOS
More: Trading Companies & Distributors stocks compared, Industrials sector, rankings of US companies