Aggressive acquisition strategy has driven total debt to $875.3M (D/E of 2.08) and goodwill to $498.1M (36% of assets), while retained earnings turned positive at $30.9M.
Karman Holdings Inc. (KRMN) balance sheet — 4-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 |
|---|
| Total Current Assets | 384.78M | 291.4M | 201.71M | 157.69M | 119.73M |
| Cash & Short-Term Investments | 51.74M | 33.96M | 11.53M | 5.45M | 6.63M |
| Cash Only | 51.74M | 33.96M | 11.53M | 5.45M | 6.63M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 302.08M | 235.01M | 162.44M | 139.78M | 108.91M |
| Days Sales Outstanding | 158.22 | 181.93 | 171.73 | 181.76 | 175.66 |
| Inventory | 16.3M | 10.66M | 9.88M | 9.84M | 2.27M |
| Days Inventory Outstanding | 15.52 | 13.83 | 16.93 | 20.5 | 5.7 |
| Other Current Assets | 14.66M | 11.77M | 12.2M | 2.62M | 1.92M |
| Total Non-Current Assets | 1.06B | 851.26M | 572.25M | 553.14M | 562.86M |
| Property, Plant & Equipment | 273.63M | 207.01M | 136.96M | 58.19M | 55.53M |
| Fixed Asset Turnover | 2.97x | 2.28x | 2.52x | 4.82x | 4.08x |
| Goodwill | 498.15M | 352.51M | 225.15M | 217.27M | 217.27M |
| Intangible Assets | 326.76M | 285.89M | 208.95M | 207.56M | 221.96M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 563.46K |
| Other Non-Current Assets | -39.34M | 5.85M | 1.19M | 70.12M | 67.53M |
| Total Assets | 1.44B | 1.14B | 773.96M | 710.83M | 682.59M |
| Asset Turnover | 0.48x | 0.41x | 0.45x | 0.39x | 0.33x |
| Asset Growth % | 185.32% | 47.64% | 8.88% | 4.14% | - |
| Total Current Liabilities | 108.23M | 88.67M | 114.61M | 87.07M | 58.3M |
| Accounts Payable | 45.38M | 31.63M | 28.3M | 21.04M | 12.92M |
| Days Payables Outstanding | 39.3 | 41.02 | 48.46 | 43.85 | 32.44 |
| Short-Term Debt | 13.08M | 3.84M | 7.14M | 6.26M | 6.26M |
| Deferred Revenue (Current) | 67.36M | 22.81M | 29.87M | 36.07M | 16.07M |
| Other Current Liabilities | 47.69M | 5.09M | 12.49M | 6.04M | 8.87M |
| Current Ratio | 3.56x | 3.29x | 1.76x | 1.81x | 2.05x |
| Quick Ratio | 3.40x | 3.17x | 1.67x | 1.70x | 2.01x |
| Cash Conversion Cycle | 134.44 | 154.74 | 140.2 | 158.41 | 148.91 |
| Total Non-Current Liabilities | 914.65M | 671.31M | 463.36M | 441.3M | 446.69M |
| Long-Term Debt | 751.33M | 495.31M | 351.92M | 318.02M | 320.24M |
| Capital Lease Obligations | 374.95M | 81.94M | 83.3M | 81.4M | 71.09M |
| Deferred Tax Liabilities | 169.66M | 86.4M | 25.37M | 36.88M | 47.59M |
| Other Non-Current Liabilities | 6.89M | 7.65M | 2.77M | 5M | 7.78M |
| Total Liabilities | 1.02B | 759.98M | 577.96M | 528.37M | 505M |
| Total Debt | 875.26M | 587.31M | 447.87M | 409.33M | 403.58M |
| Net Debt | 823.52M | 553.35M | 436.34M | 403.88M | 396.95M |
| Debt / Equity | 2.08x | 1.53x | 2.29x | 2.24x | 2.27x |
| Debt / EBITDA | 6.29x | 5.08x | 4.65x | 5.41x | 7.28x |
| Net Debt / EBITDA | 5.92x | 4.78x | 4.53x | 5.34x | 7.16x |
| Interest Coverage | 2.08x | 1.73x | 1.28x | 1.02x | 0.54x |
| Total Equity | 421.1M | 382.69M | 196M | 182.46M | 177.6M |
| Equity Growth % | 128.02% | 95.25% | 7.42% | 2.74% | - |
| Book Value per Share | 3.18 | 2.89 | 1.48 | 1.38 | 1.34 |
| Total Shareholders' Equity | 421.1M | 382.69M | 196M | 182.46M | 177.6M |
| Common Stock | 133K | 132K | 204.26M | 203.42M | 202.92M |
| Retained Earnings | 30.86M | 9.03M | -8.34M | -21.04M | -25.4M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 75K | 75K | 75.08K | 76.32K | 75.89K |
| Minority Interest | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying KRMN stock.
As of 2025, Karman Holdings Inc. (KRMN) had total assets of $1.14B including $291.4M in current assets.
Karman Holdings Inc. (KRMN) carries total debt of $587.3M, offset by $34.0M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Karman Holdings Inc. (KRMN) has total shareholders' equity (book value) of $382.7M ($2.89 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Karman Holdings Inc. (KRMN) reported a current ratio of 3.29x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
High leverage and acquisition integration
Metrics are mathematically derived from official filings.
Rapid Expansion with Rising Leverage
KRMN's total assets grew 47% YoY to $1.4B in 2026Q2, driven by acquisitions and organic growth, but total liabilities surged 69% to $1.0B, as per the balance sheet data.
The balance sheet is expanding rapidly, but the growth is increasingly debt-funded. Total liabilities grew faster than assets, pushing the D/E ratio from 1.53 in 2025Q4 to 2.08 in 2026Q2. This suggests the company is leveraging up to finance its roll-up strategy, which may strain future cash flows if integration costs persist.
Leverage Rises with Acquisition Spree
Total debt climbed to $875.3M in 2026Q2, up from $587.3M in 2025Q4, lifting D/E to 2.08, as reported in the latest balance sheet, indicating aggressive borrowing for acquisitions.
The debt increase aligns with the $210.2M acquisition outflow in 2026Q1, suggesting the company is using debt to fund its buy-and-build strategy. While the current ratio remains strong at 3.56, the rising leverage could become a concern if cash flows fail to materialize as expected. Investors should monitor the company's ability to service this debt, especially given the negative operating cash flow in 2026Q2.
Asset Base Shifts Toward Intangibles
Goodwill jumped to $498.1M in 2026Q2 from $352.5M in 2025Q4, now representing 36% of total assets, as per the balance sheet, signaling acquisition-driven growth.
The significant increase in goodwill and intangibles from acquisitions raises impairment risk if the acquired businesses underperform. Meanwhile, PPE net grew to $273.6M, reflecting capacity expansion, but the asset mix is becoming more intangible-heavy. This suggests the company's value is increasingly tied to acquired technology and customer relationships, which may be harder to monetize if programs are delayed.
Equity Quality Improves but Thin
Retained earnings turned positive at $30.9M in 2026Q2, up from -$6.3M a year earlier, as per the balance sheet, indicating improving profitability, though equity remains modest at $421.1M.
The shift to positive retained earnings is a positive sign, but the equity base is still small relative to total assets, making the company highly leveraged. The lack of significant stock-based compensation suggests dilution is not a major concern, but the reliance on debt for growth means equity holders bear higher risk. The improving retained earnings, however, suggest the core business is becoming more profitable.
Liquidity Strong but Cash Volatile
Current ratio improved to 3.56 in 2026Q2, up from 2.86 a year ago, as per the balance sheet, but cash dropped to $51.7M from $113.7M in 2025Q1, indicating fluctuating liquidity.
The current ratio suggests ample short-term liquidity, but the cash balance has been volatile, swinging from $113.7M in 2025Q1 to $34.0M in 2025Q4. This volatility is likely due to acquisition timing and working capital needs. While the current ratio is healthy, the negative operating cash flow in 2026Q2 indicates that liquidity could tighten if the company continues to fund growth through debt and acquisitions.
Hidden Risks in Acquisition Accounting
The gap between operating margin (19.1%) and net margin (7.7%) in 2026Q2, as per the income statement, suggests significant non-cash amortization from acquisitions, which may understate true cash generation.
The balance sheet shows a large goodwill balance, and the income statement reveals a wide gap between operating and net margins, likely due to amortization of acquired intangibles. This non-cash charge suppresses reported earnings but does not affect cash flow. However, the aggressive acquisition strategy and rising debt levels could lead to goodwill impairment if growth stalls. Investors should adjust for these non-cash charges to assess the company's true cash-generating ability.