Item 21: Financial Statements
Item 21 contains the audited financial statements for Crumbl Franchising LLC, the company franchisees sign their contracts with. It is a subsidiary of Crumbl Enterprises LLC. The Crumbl brand, including all trademarks, recipes, and operating systems, is held by a separate related entity and licensed to Crumbl Franchising LLC for a one-time fee of $100.
| Balance Sheet | 2023 | 2024 | 2025 |
|---|
| Total Assets | $32.2M | $39.6M | $25.8M |
| Total Liabilities | $46.1M | $63.1M | $42.7M |
| Member's Equity (Deficit) | ($13.9M) | ($23.4M) | ($16.9M) |
| Cash and Equivalents | $22.5M | $24.8M | $6.4M |
| Income and Cash | 2022 | 2023 | 2024 | 2025 |
|---|
| Revenue | $110.0M | $122.3M | $158.3M | $155.7M |
| Fee Paid to Parent Company | $0 | $24.3M | $30.7M | $60.3M |
| Net Income | $52.8M | $30.7M | $91.2M | $33.9M |
| Cash Generated from Operations | $57.3M | $48.3M | $103.6M | $28.2M |
| Member Distributions | $37.2M | $55.4M | $100.8M | $41.6M |
| Distributions as % of Net Profit | 70% | 180% | 111% | 123% |
Management fee paid to Crumbl Enterprises - 2022 to 2025
All figures from audited financial statements. Fee is recorded inside general and administrative expenses. Revenue and net income shown for scale.
2022
$0 fee
$52.8M net income
$110M revenue
690 locations
2023
$24.3M fee
$30.7M net income
$122.3M revenue
970 locations
2024
$30.7M fee
$91.2M net income
$158.3M revenue
1,058 locations
2025
$60.3M fee
$33.9M net income
$155.7M revenue
1,101 locations
RevenueNet incomeManagement fee
Crumbl Franchising LLC ended 2022 with 690 franchise locations, collected $110 million in revenue, and reported $52.8 million in net profit. There was no management fee. Starting in 2023, the company began paying a fee to its parent, Crumbl Enterprises LLC, described only as a fee for "management services." That fee was $24.3M in 2023, $30.7M in 2024, and $60.3M in 2025. Revenue was roughly flat between 2024 and 2025. The fee doubled. The filing does not describe what services were provided, how the amount was set, or why it increased.
The financial statement footnotes separately disclose that one related company accounted for 49% of Crumbl Franchising's total spending in 2025, up from 29% in 2024. The vendor is not named in this part of the filing. When you compare the $60.3M management fee against $122M in total operating expenses, the math produces 49.4%. The parent company both sets the fee and receives it. The filing makes no reference to the details of services.
For additional context: Crumbl Franchising licenses the entire Crumbl brand from a related entity for a one-time payment of $100. As they specifically state "The Company licenses certain intellectual property for use in association with restaurant services and products, trademarks, trade names, service marks, logos, commercial symbols, slogans, and derivatives thereof, along with certain recipes, mixes, formulas, copyrights, methods,systems, trade dress, proprietary know-how, operations, trade secrets, confidential information, relationships and other intellectual property and derivative products from a related entity that is wholly owned by Crumbl Enterprises for a one-time fee of $100."
This separation is important to call out. As a franchisee, you pay royalties to and have a franchise agreement with Crumbl Franchising. But it is a separate related entity that owns the brand and IP.
Member distributions vs. net income and cash from operations - 2023 to 2025
Member distributions are payments to the founders and equity holders of Crumbl Franchising LLC. These are not franchisees. In two of these three years, member distributions exceeded the cash the business generated from operations. In all three years, member distributions exceeded reported net income.
2023
$30.7M net income
$48.3M cash from operations
$55.4M distributed to membersexceeds cash from operations
2024
$91.2M net income
$103.6M cash from operations
$100.8M distributed to members
2025
$33.9M net income
$28.2M cash from operations
$41.6M distributed to membersexceeds cash from operations
Net profitCash from operationsMember distributions (exceeds cash from operations)
The company's member's equity has been negative in each of the three years shown in the current filing. Member distributions are payments made to the members of Crumbl Franchising LLC, which are the founders and equity holders of the franchisor entity, not franchisees. In 2023 and 2025, those distributions exceeded the cash the business generated from operations. In all three years, distributions exceeded reported net profit. In 2025, the business generated $28.2M in cash from operations and distributed $41.6M to its members. Cash on hand fell from $24.8M to $6.4M. The company that franchisees sign their contracts with ended 2025 with $6.4M in cash and negative member's equity.