Karman Holdings Inc. balance sheet
At the end of fiscal 2025, Karman Holdings Inc. had total assets of $1.10bn, total liabilities of $721m and shareholders' equity of $383m. It held $34.0m in cash against $507m of debt: net debt of $473m.
Balance sheet
| Fiscal year | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|
| Cash and equivalents | 7 | 5 | 12 | 34 | 52 |
| Receivables | 48 | 51 | 55 | 79 | 115 |
| Inventory | — | 10 | 10 | 11 | 16 |
| Total current assets | — | 158 | 202 | 291 | 385 |
| Goodwill | 217 | 217 | 225 | 353 | 498 |
| Total assets | — | 711 | 774 | 1,104 | 1,444 |
| Accounts payable | — | 21 | 28 | 32 | 45 |
| Deferred revenue (current) | 16 | 36 | 30 | 23 | 26 |
| Total current liabilities | — | 87 | 115 | 89 | 108 |
| Short-term debt | — | 6 | 7 | 4 | 6 |
| Long-term debt | — | 298 | 327 | 495 | 751 |
| Total debt | — | 311 | 341 | 507 | 768 |
| Total liabilities | — | 528 | 578 | 721 | 1,023 |
| Shareholders' equity | 178 | 182 | 196 | 383 | 421 |
| Net debt (negative = net cash) | −7 | 305 | 330 | 473 | 717 |
| Shares outstanding | — | — | — | 132m | 133m |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | — | 55 | 48 | 58 | 70 | 79 | 99 | 115 |
| Inventory | — | 10 | 10 | 15 | 15 | 11 | 16 | 16 |
| Total current assets | — | 202 | 302 | 242 | 261 | 291 | 370 | 385 |
| Goodwill | — | 225 | 225 | 302 | 302 | 353 | 439 | 498 |
| Total assets | — | 774 | 875 | 954 | 968 | 1,104 | 1,418 | 1,444 |
| Accounts payable | — | 28 | 25 | 28 | 33 | 32 | 38 | 45 |
| Deferred revenue (current) | — | 30 | 26 | 20 | 19 | 23 | 26 | 26 |
| Total current liabilities | — | 115 | 90 | 88 | 91 | 89 | 105 | 108 |
| Short-term debt | — | 7 | 7 | 3 | 3 | 4 | 6 | 6 |
| Long-term debt | — | 327 | 325 | 366 | 365 | 495 | 752 | 751 |
| Total debt | — | 334 | 333 | 369 | 368 | 499 | 758 | 757 |
| Total liabilities | — | 578 | 526 | 592 | 599 | 721 | 1,012 | 1,023 |
| Shareholders' equity | 194 | 196 | 349 | 361 | 369 | 383 | 406 | 421 |
| Shares outstanding | — | — | 132m | 132m | 132m | 132m | 133m | 133m |
Compare with peers
- Loar Holdings Inc. balance sheet
- Cadre Holdings, Inc. balance sheet
- Intuitive Machines, Inc. balance sheet
- Rocket Lab Corp balance sheet
- Redwire Corp balance sheet
Head to head: KRMN vs LOARCDRE vs KRMNKRMN vs LUNRKRMN vs RDW
More: Aerospace & Defense stocks compared, Industrials sector, rankings of US companies