Kura Sushi USA (KRUS) Financials

$74.04 -0.34 (-0.45%)

As of 09:32 AM Eastern

Annual Income Statements for Kura Sushi USA

This table shows Kura Sushi USA's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric	2018	2019	2020	2021	2022	2023	2024
Period end date	8/31/2018	8/31/2019	8/31/2020	8/31/2021	8/31/2022	8/31/2023	8/31/2024
Net Income / (Loss) Attributable to Common Shareholders	1.74	1.46	-17	-10	-0.76	1.50	-8.80
Consolidated Net Income / (Loss)	1.74	1.46	-17	-10	-0.76	1.50	-8.80
Net Income / (Loss) Continuing Operations	1.74	1.46	-17	-10	-0.76	1.50	-8.80
Total Pre-Tax Income	1.75	1.52	-16	-10	-0.69	1.74	-8.64
Total Operating Income	1.86	1.66	-16	-9.99	-0.75	0.33	-12
Total Gross Profit	15	19	5.43	10	27	36	41
Total Revenue	52	64	45	65	141	187	238
Operating Revenue	52	64	45	65	141	187	238
Total Cost of Revenue	37	46	40	55	114	151	197
Operating Cost of Revenue	37	46	40	44	96	126	162
Other Cost of Revenue	-	-	-	10	18	25	35
Total Operating Expenses	13	17	22	20	28	36	52
Selling, General & Admin Expense	11	15	19	16	22	28	39
Depreciation Expense	1.68	2.17	3.16	4.52	5.61	7.83	12
Impairment Charge	0.24	-	-	-	0.00	0.00	1.55
Total Other Income / (Expense), net	-0.12	-0.14	0.31	-0.20	0.06	1.40	2.87
Interest Expense	0.13	0.19	0.14	0.22	0.09	0.07	0.05
Interest & Investment Income	0.01	0.05	0.45	0.02	0.15	1.47	2.92
Income Tax Expense	0.01	0.07	1.17	0.11	0.07	0.23	0.17
Basic Earnings per Share	$0.35	$0.28	($2.08)	($1.21)	($0.08)	$0.15	($0.79)
Weighted Average Basic Shares Outstanding	5M	5.28M	8.34M	8.53M	9.72M	10.31M	11.20M
Diluted Earnings per Share	$0.34	$0.26	($2.08)	($1.21)	($0.08)	$0.14	($0.79)
Weighted Average Diluted Shares Outstanding	5.05M	5.51M	8.34M	8.53M	9.72M	10.64M	11.20M
Weighted Average Basic & Diluted Shares Outstanding	-	-	8.34M	9.70M	9.79M	11.15M	11.26M

This table shows Kura Sushi USA's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025	Q3 2025
Period end date	11/30/2022	2/28/2023	5/31/2023	8/31/2023	11/30/2023	2/29/2024	5/31/2024	8/31/2024	11/30/2024	2/28/2025	5/31/2025
Net Income / (Loss) Attributable to Common Shareholders	-2.09	-1.02	1.68	2.93	-2.05	-1.00	-0.56	-5.20	-0.96	-3.78	0.57
Consolidated Net Income / (Loss)	-2.09	-1.02	1.68	2.93	-2.05	-1.00	-0.56	-5.20	-0.96	-3.78	0.57
Net Income / (Loss) Continuing Operations	-2.09	-1.02	1.68	2.93	-2.05	-1.00	-0.56	-5.20	-0.96	-3.78	0.57
Total Pre-Tax Income	-2.08	-1.00	1.72	3.09	-2.01	-0.95	-0.50	-5.18	-0.92	-3.74	0.62
Total Operating Income	-2.16	-1.05	1.31	2.23	-2.84	-1.69	-1.17	-5.81	-1.47	-4.59	-0.16
Total Gross Profit	6.15	7.92	10	12	8.35	9.28	11	12	10	9.79	12
Total Revenue	39	44	49	55	51	57	63	66	64	65	74
Operating Revenue	39	44	49	55	51	57	63	66	64	65	74
Total Cost of Revenue	33	36	39	43	43	48	52	54	54	55	62
Operating Cost of Revenue	28	30	33	36	36	40	43	44	45	46	51
Other Cost of Revenue	5.32	5.87	6.17	7.56	7.44	8.20	8.92	9.73	9.34	8.78	11
Total Operating Expenses	8.30	8.97	9.08	9.52	11	11	12	18	12	14	12
Selling, General & Admin Expense	6.64	7.12	7.01	7.26	8.61	8.17	8.86	13	8.73	11	8.74
Depreciation Expense	1.66	1.85	2.07	2.26	2.58	2.80	3.23	3.18	3.20	3.40	3.56
Total Other Income / (Expense), net	0.08	0.05	0.41	0.86	0.83	0.74	0.67	0.62	0.55	0.85	0.78
Interest Expense	0.02	0.01	0.02	0.02	0.01	0.01	0.02	0.01	0.01	0.01	0.03
Interest & Investment Income	0.09	0.06	0.44	0.88	0.84	0.75	0.69	0.64	0.57	0.86	0.81
Income Tax Expense	0.01	0.02	0.04	0.17	0.04	0.05	0.06	0.02	0.04	0.04	0.06
Basic Earnings per Share	($0.21)	($0.10)	$0.16	$0.30	($0.18)	($0.09)	($0.05)	($0.47)	($0.08)	($0.31)	$0.05
Weighted Average Basic Shares Outstanding	9.79M	9.80M	10.49M	10.31M	11.15M	11.18M	11.19M	11.20M	11.42M	12.07M	12.09M
Diluted Earnings per Share	($0.21)	($0.10)	$0.16	$0.29	($0.18)	($0.09)	($0.05)	($0.47)	($0.08)	($0.31)	$0.05
Weighted Average Diluted Shares Outstanding	9.79M	9.80M	10.81M	10.64M	11.15M	11.18M	11.19M	11.20M	11.42M	12.07M	12.31M
Weighted Average Basic & Diluted Shares Outstanding	-	9.82M	11.11M	11.15M	11.16M	11.23M	11.24M	11.26M	12.07M	12.09M	12.09M

This table details how cash moves in and out of Kura Sushi USA's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric	2018	2019	2020	2021	2022	2023	2024
Period end date	8/31/2018	8/31/2019	8/31/2020	8/31/2021	8/31/2022	8/31/2023	8/31/2024
Net Change in Cash & Equivalents	2.83	32	-29	31	-4.65	34	-19
Net Cash From Operating Activities	5.24	5.99	-13	-7.15	24	18	16
Net Cash From Continuing Operating Activities	5.24	5.99	-13	-7.15	24	18	16
Net Income / (Loss) Continuing Operations	1.74	1.46	-17	-10	-0.76	1.50	-8.80
Consolidated Net Income / (Loss)	1.74	1.46	-17	-10	-0.76	1.50	-8.80
Depreciation Expense	1.68	2.17	3.16	4.52	5.61	7.83	12
Non-Cash Adjustments To Reconcile Net Income	0.34	0.37	3.50	3.87	5.79	7.45	10
Changes in Operating Assets and Liabilities, net	1.48	2.00	-2.30	-5.24	13	1.28	2.21
Net Cash From Investing Activities	-6.59	-11	-15	-15	-28	-50	-36
Net Cash From Continuing Investing Activities	-6.59	-11	-15	-15	-28	-50	-36
Purchase of Property, Plant & Equipment	-7.09	-11	-14	-14	-27	-39	-44
Acquisitions	-0.02	-0.53	-0.06	-0.16	-0.90	-1.74	-0.28
Purchase of Investments	-	-	-	0.00	0.00	-9.29	-3.50
Sale and/or Maturity of Investments	0.01	-	-	0.00	0.00	0.75	12
Other Investing Activities, net	0.00	0.00	-0.32	-0.44	-0.51	-0.55	-0.43
Net Cash From Financing Activities	4.18	38	-1.00	53	-0.17	66	2.14
Net Cash From Continuing Financing Activities	4.18	38	-1.00	53	-0.17	66	2.14
Repayment of Debt	-0.82	-4.96	-7.02	-1.03	-0.98	-0.50	-0.08
Repurchase of Common Equity	0.00	-4.79	0.00	0.00	0.00	0.00	0.00
Issuance of Debt	0.00	3.92	0.00	71	0.00	65	0.00
Issuance of Common Equity	5.00	43	0.00	0.00	0.00	0.00	0.00
Other Financing Activities, net	0.00	0.00	6.01	-17	0.81	1.36	2.21
Cash Interest Paid	0.12	0.19	0.01	0.08	0.00	0.00	0.00
Cash Income Taxes Paid	0.00	0.06	0.13	0.15	0.21	0.11	0.27

This table details how cash moves in and out of Kura Sushi USA's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025	Q3 2025
Period end date	11/30/2022	2/28/2023	5/31/2023	8/31/2023	11/30/2023	2/29/2024	5/31/2024	8/31/2024	11/30/2024	2/28/2025	5/31/2025
Net Change in Cash & Equivalents	-8.85	-3.44	47	-0.78	-5.54	-7.39	2.64	-8.42	57	-23	-38
Net Cash From Operating Activities	0.53	1.15	5.39	11	2.43	3.79	8.73	0.67	4.36	4.26	6.72
Net Cash From Continuing Operating Activities	0.53	2.34	4.19	11	2.43	3.79	8.73	0.67	4.36	4.26	6.72
Net Income / (Loss) Continuing Operations	-2.09	-1.02	1.68	2.93	-2.05	-1.00	-0.56	-5.20	-0.96	-3.78	0.57
Consolidated Net Income / (Loss)	-2.09	-1.02	1.68	2.93	-2.05	-1.00	-0.56	-5.20	-0.96	-3.78	0.57
Depreciation Expense	1.66	1.85	2.07	2.26	2.60	2.78	3.23	3.18	3.20	3.40	3.56
Amortization Expense	-	-	-	-	-	-	-	-	-	-	0.13
Non-Cash Adjustments To Reconcile Net Income	1.62	2.00	1.98	1.85	2.18	2.13	2.37	3.74	2.54	-0.18	1.30
Changes in Operating Assets and Liabilities, net	-0.66	-0.49	-1.54	3.97	-0.30	-0.12	3.68	-1.04	-0.41	4.67	1.17
Net Cash From Investing Activities	-9.25	-6.16	-22	-13	-8.02	-13	-6.62	-9.20	-13	-27	-45
Net Cash From Continuing Investing Activities	-9.25	-6.16	-22	-13	-8.02	-13	-6.62	-9.20	-13	-27	-45
Purchase of Property, Plant & Equipment	-8.34	-5.96	-13	-12	-9.40	-13	-11	-10	-12	-37	-59
Acquisitions	-0.81	-0.02	-0.12	-0.80	-0.08	-0.04	-0.10	-0.06	-0.81	-0.08	-0.12
Sale and/or Maturity of Investments	0.00	-	-	0.75	4.50	1.50	4.50	1.50	0.00	10	14
Other Investing Activities, net	-0.10	-0.18	-0.05	-0.23	-0.05	-0.13	-0.14	-0.12	-0.14	-	-0.14
Net Cash From Financing Activities	-0.13	0.37	65	0.89	0.06	1.44	0.53	0.12	65	0.13	0.03
Net Cash From Continuing Financing Activities	-0.13	0.37	65	0.89	0.06	1.44	0.53	0.12	65	0.13	0.03
Repayment of Debt	-0.18	-0.16	-0.11	-0.05	-0.05	0.01	-0.02	-0.02	-0.02	-0.02	-0.01
Other Financing Activities, net	0.05	0.53	-0.17	0.95	0.11	1.43	0.55	0.13	0.22	0.15	0.05
Cash Income Taxes Paid	-	-	0.07	-0.08	-	-	0.17	-0.02	-	-	0.20

This table presents Kura Sushi USA's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric	2019	2020	2021	2022	2023	2024
Period end date	8/31/2019	8/31/2020	8/31/2021	8/31/2022	8/31/2023	8/31/2024
Total Assets	76	118	178	201	305	329
Total Current Assets	42	15	57	42	89	61
Cash & Equivalents	38	9.26	40	36	70	51
Short-Term Investments	-	-	-	0.00	8.54	0.00
Accounts Receivable	1.17	0.01	2.35	2.64	5.15	4.74
Inventories, net	0.54	0.37	0.73	1.12	1.75	2.22
Prepaid Expenses	1.74	3.01	14	2.85	4.23	3.39
Plant, Property, & Equipment, net	32	46	54	76	106	139
Total Noncurrent Assets	2.99	58	66	83	109	129
Long-Term Investments	-	-	-	-	-	0.00
Other Noncurrent Operating Assets	1.87	58	66	83	109	129
Total Liabilities & Shareholders' Equity	76	118	178	201	305	329
Total Liabilities	14	73	87	108	140	166
Total Current Liabilities	8.29	14	20	25	29	34
Accounts Payable	3.68	4.92	4.92	5.56	7.25	8.98
Accrued Expenses	2.98	2.51	7.43	9.69	10	13
Other Taxes Payable	0.55	0.19	0.87	1.24	1.69	1.90
Other Current Liabilities	1.08	6.31	6.83	8.78	9.78	11
Total Noncurrent Liabilities	5.94	59	67	83	111	131
Other Noncurrent Operating Liabilities	3.75	59	66	83	111	131
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	62	46	91	93	165	163
Total Preferred & Common Equity	62	46	91	93	165	163
Preferred Stock	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	62	46	91	93	165	163
Common Stock	59	60	116	119	189	196
Retained Earnings	2.73	-15	-25	-26	-24	-33
Accumulated Other Comprehensive Income / (Loss)	-	-	-	0.00	0.04	0.00

This table presents Kura Sushi USA's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric	Q1 2022	Q3 2022	Q2 2023	Q3 2023	Q1 2024	Q2 2024	Q3 2024	Q1 2025	Q2 2025	Q3 2025
Period end date	11/30/2022	5/31/2022	2/28/2023	5/31/2023	11/30/2023	2/29/2024	5/31/2024	11/30/2024	2/28/2025	5/31/2025
Total Assets	204	196	213	286	309	316	325	404	410	419
Total Current Assets	35	45	31	89	82	74	72	118	95	72
Cash & Equivalents	27	36	22	70	64	57	59	108	85	47
Short-Term Investments	-	-	-	8.74	7.05	6.08	1.25	-	0.00	13
Accounts Receivable	2.95	0.00	0.01	3.54	4.87	5.38	5.51	4.90	3.72	5.14
Inventories, net	1.28	0.88	1.44	1.39	1.77	1.87	2.13	2.11	2.35	2.29
Prepaid Expenses	3.88	6.11	3.45	5.12	4.20	4.12	3.99	3.57	3.45	4.09
Plant, Property, & Equipment, net	81	69	88	97	114	124	131	146	154	165
Total Noncurrent Assets	88	82	94	100	113	117	122	139	162	182
Long-Term Investments	-	-	-	-	-	-	-	-	15	33
Other Noncurrent Operating Assets	88	82	94	100	113	117	122	139	146	150
Total Liabilities & Shareholders' Equity	204	196	213	286	309	316	325	404	410	419
Total Liabilities	113	106	120	127	146	150	158	176	185	192
Total Current Liabilities	24	24	25	25	31	31	34	34	35	39
Accounts Payable	5.30	6.12	6.81	5.52	8.87	7.37	8.06	8.96	7.19	9.30
Accrued Expenses	9.00	9.23	8.16	9.02	9.60	11	12	11	13	13
Other Taxes Payable	1.16	1.17	1.34	1.45	1.77	1.63	1.77	1.84	1.64	2.10
Other Current Liabilities	9.03	7.84	9.16	9.13	11	11	12	12	13	14
Total Noncurrent Liabilities	88	81	95	101	114	120	125	142	150	154
Other Noncurrent Operating Liabilities	88	81	95	101	114	120	125	142	150	154
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	92	90	92	160	164	165	166	228	225	227
Total Preferred & Common Equity	92	90	92	160	164	165	166	228	225	227
Preferred Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	92	90	92	160	164	165	166	228	225	227
Common Stock	120	118	121	187	190	192	194	262	263	264
Retained Earnings	-28	-28	-29	-27	-26	-27	-28	-34	-38	-37
Accumulated Other Comprehensive Income / (Loss)	-	-	-	-0.01	0.05	0.08	0.00	0.00	0.00	-0.01

This table displays calculated financial ratios and metrics derived from Kura Sushi USA's official financial filings.

Metric	2018	2019	2020	2021	2022	2023	2024
Period end date	8/31/2018	8/31/2019	8/31/2020	8/31/2021	8/31/2022	8/31/2023	8/31/2024
Growth Metrics	-	-	-	-	-	-	-
Revenue Growth	0.00%	24.16%	-29.69%	43.67%	117.42%	32.84%	26.91%
EBITDA Growth	0.00%	8.14%	-448.61%	59.01%	188.88%	68.02%	-96.55%
EBIT Growth	0.00%	-10.84%	-1,093.26%	39.45%	92.45%	144.03%	-3,565.36%
NOPAT Growth	0.00%	-14.58%	-827.75%	39.45%	92.45%	154.46%	-2,902.05%
Net Income Growth	0.00%	-16.42%	-1,292.17%	40.69%	92.58%	296.60%	-686.15%
EPS Growth	0.00%	-23.53%	-900.00%	41.83%	93.39%	275.00%	-664.29%
Operating Cash Flow Growth	0.00%	14.30%	-316.99%	45.05%	431.57%	-23.76%	-13.57%
Free Cash Flow Firm Growth	0.00%	0.00%	-5.83%	9.92%	66.93%	-301.88%	-16.21%
Invested Capital Growth	0.00%	0.00%	51.03%	39.79%	12.92%	50.15%	29.11%
Revenue Q/Q Growth	0.00%	0.00%	0.00%	52.70%	11.08%	7.41%	4.89%
EBITDA Q/Q Growth	0.00%	0.00%	0.00%	-102.18%	166.97%	14.42%	-96.19%
EBIT Q/Q Growth	0.00%	0.00%	0.00%	-43.46%	93.98%	1,744.44%	-231.46%
NOPAT Q/Q Growth	0.00%	0.00%	0.00%	-43.46%	93.98%	1,910.59%	-231.46%
Net Income Q/Q Growth	0.00%	0.00%	0.00%	-42.85%	93.94%	206.53%	-1,198.53%
EPS Q/Q Growth	0.00%	0.00%	0.00%	37.63%	77.14%	250.00%	-2,533.33%
Operating Cash Flow Q/Q Growth	0.00%	0.00%	-59.75%	40.48%	21.20%	31.30%	-39.82%
Free Cash Flow Firm Q/Q Growth	0.00%	0.00%	0.00%	0.00%	76.15%	-7.68%	-20.04%
Invested Capital Q/Q Growth	0.00%	0.00%	0.00%	54.63%	6.58%	7.28%	5.47%
Profitability Metrics	-	-	-	-	-	-	-
Gross Margin	29.27%	29.05%	12.02%	15.77%	19.24%	19.31%	17.19%
EBITDA Margin	6.84%	5.96%	-29.53%	-8.42%	3.44%	4.36%	0.12%
Operating Margin	3.60%	2.59%	-36.53%	-15.39%	-0.53%	0.18%	-4.84%
EBIT Margin	3.60%	2.59%	-36.53%	-15.39%	-0.53%	0.18%	-4.84%
Profit (Net Income) Margin	3.37%	2.27%	-38.43%	-15.87%	-0.54%	0.80%	-3.70%
Tax Burden Percent	99.71%	95.54%	107.25%	101.04%	110.72%	86.57%	101.93%
Interest Burden Percent	93.77%	91.75%	98.10%	102.00%	91.51%	522.59%	75.07%
Effective Tax Rate	0.29%	4.46%	0.00%	0.00%	0.00%	13.43%	0.00%
Return on Invested Capital (ROIC)	0.00%	13.15%	-38.12%	-16.00%	-0.97%	0.40%	-8.14%
ROIC Less NNEP Spread (ROIC-NNEP)	0.00%	13.84%	-13.56%	-2.56%	-0.35%	-1.73%	-6.98%
Return on Net Nonoperating Assets (RNNOA)	0.00%	-8.47%	5.94%	0.92%	0.14%	0.77%	2.76%
Return on Equity (ROE)	0.00%	4.68%	-32.18%	-15.08%	-0.83%	1.16%	-5.38%
Cash Return on Invested Capital (CROIC)	0.00%	-186.85%	-78.78%	-49.19%	-13.11%	-39.70%	-33.55%
Operating Return on Assets (OROA)	0.00%	2.17%	-16.94%	-6.75%	-0.40%	0.13%	-3.63%
Return on Assets (ROA)	0.00%	1.91%	-17.82%	-6.96%	-0.40%	0.59%	-2.78%
Return on Common Equity (ROCE)	0.00%	4.68%	-32.18%	-15.08%	-0.83%	1.16%	-5.38%
Return on Equity Simple (ROE_SIMPLE)	0.00%	2.34%	-37.97%	-11.33%	-0.82%	0.91%	-5.42%
Net Operating Profit after Tax (NOPAT)	1.86	1.59	-12	-6.99	-0.53	0.29	-8.05
NOPAT Margin	3.59%	2.47%	-25.57%	-10.78%	-0.37%	0.15%	-3.39%
Net Nonoperating Expense Percent (NNEP)	0.00%	-0.69%	-24.56%	-13.44%	-0.62%	2.13%	-1.16%
Cost of Revenue to Revenue	70.73%	70.95%	87.98%	84.23%	80.76%	80.69%	82.81%
SG&A Expenses to Revenue	21.97%	23.09%	41.55%	24.20%	15.80%	14.96%	16.42%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	25.66%	26.46%	48.55%	31.16%	19.78%	19.14%	22.03%
Earnings before Interest and Taxes (EBIT)	1.86	1.66	-16	-9.99	-0.75	0.33	-12
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	3.54	3.83	-13	-5.47	4.86	8.16	0.28
Valuation Ratios	-	-	-	-	-	-	-
Price to Book Value (P/BV)	0.00	1.17	2.23	4.71	7.81	5.89	4.57
Price to Tangible Book Value (P/TBV)	0.00	1.17	2.23	4.71	7.81	5.89	4.57
Price to Revenue (P/Rev)	0.78	1.13	2.26	6.60	5.16	5.18	3.12
Price to Earnings (P/E)	23.31	49.93	0.00	0.00	0.00	646.08	0.00
Dividend Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Earnings Yield	4.29%	2.00%	0.00%	0.00%	0.00%	0.15%	0.00%
Enterprise Value to Invested Capital (EV/IC)	0.00	1.44	2.54	7.62	12.03	10.33	6.20
Enterprise Value to Revenue (EV/Rev)	0.00	0.54	2.05	5.98	4.91	4.76	2.91
Enterprise Value to EBITDA (EV/EBITDA)	0.00	9.06	0.00	0.00	142.51	109.28	2,450.60
Enterprise Value to EBIT (EV/EBIT)	0.00	20.87	0.00	0.00	0.00	2,687.26	0.00
Enterprise Value to NOPAT (EV/NOPAT)	0.00	21.84	0.00	0.00	0.00	3,104.13	0.00
Enterprise Value to Operating Cash Flow (EV/OCF)	0.00	5.78	0.00	0.00	29.22	49.39	44.27
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Leverage & Solvency	-	-	-	-	-	-	-
Debt to Equity	0.00	0.00	0.00	0.01	0.00	0.00	0.00
Long-Term Debt to Equity	0.00	0.00	0.00	0.01	0.00	0.00	0.00
Financial Leverage	0.00	-0.61	-0.44	-0.36	-0.41	-0.44	-0.40
Leverage Ratio	0.00	1.23	1.81	2.17	2.06	1.96	1.94
Compound Leverage Factor	0.00	1.13	1.77	2.21	1.88	10.25	1.45
Debt to Total Capital	0.00%	0.00%	0.00%	0.60%	0.03%	0.00%	0.00%
Short-Term Debt to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Long-Term Debt to Total Capital	0.00%	0.00%	0.00%	0.60%	0.03%	0.00%	0.00%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Common Equity to Total Capital	0.00%	100.00%	100.00%	99.40%	99.97%	100.00%	100.00%
Debt to EBITDA	0.00	0.00	0.00	-0.10	0.01	0.00	0.00
Net Debt to EBITDA	0.00	0.00	0.00	7.30	-7.36	0.00	0.00
Long-Term Debt to EBITDA	0.00	0.00	0.00	-0.10	0.01	0.00	0.00
Debt to NOPAT	0.00	0.00	0.00	-0.08	-0.06	0.00	0.00
Net Debt to NOPAT	0.00	0.00	0.00	5.70	67.74	0.00	0.00
Long-Term Debt to NOPAT	0.00	0.00	0.00	-0.08	-0.06	0.00	0.00
Altman Z-Score	0.00	4.55	0.60	3.20	4.66	4.90	3.25
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-
Current Ratio	0.00	5.01	1.06	2.87	1.68	3.07	1.78
Quick Ratio	0.00	4.73	0.67	2.13	1.52	2.86	1.62
Cash Flow Metrics	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	0.00	-23	-24	-21	-7.11	-29	-33
Operating Cash Flow to CapEx	79.60%	55.87%	-90.31%	-50.77%	88.52%	46.24%	35.28%
Free Cash Flow to Firm to Interest Expense	0.00	-119.95	-175.48	-97.72	-81.72	-414.10	-706.46
Operating Cash Flow to Interest Expense	40.96	31.88	-95.62	-32.48	272.34	261.80	332.17
Operating Cash Flow Less CapEx to Interest Expense	-10.50	-25.18	-201.50	-96.46	-35.31	-304.41	-609.34
Efficiency Ratios	-	-	-	-	-	-	-
Asset Turnover	0.00	0.84	0.46	0.44	0.74	0.74	0.75
Accounts Receivable Turnover	0.00	54.72	76.17	54.99	56.55	48.10	48.10
Inventory Turnover	0.00	84.57	87.72	99.38	122.98	105.50	99.33
Fixed Asset Turnover	0.00	2.01	1.17	1.31	2.18	2.06	1.94
Accounts Payable Turnover	0.00	12.37	9.24	11.11	21.75	23.62	24.28
Days Sales Outstanding (DSO)	0.00	6.67	4.79	6.64	6.45	7.59	7.59
Days Inventory Outstanding (DIO)	0.00	4.32	4.16	3.67	2.97	3.46	3.67
Days Payable Outstanding (DPO)	0.00	29.50	39.51	32.85	16.78	15.46	15.03
Cash Conversion Cycle (CCC)	0.00	-18.51	-30.56	-22.54	-7.36	-4.41	-3.77
Capital & Investment Metrics	-	-	-	-	-	-	-
Invested Capital	0.00	24	36	51	58	86	112
Invested Capital Turnover	0.00	5.32	1.49	1.48	2.60	2.60	2.40
Increase / (Decrease) in Invested Capital	0.00	24	12	15	6.58	29	25
Enterprise Value (EV)	0.00	35	93	388	692	892	691
Market Capitalization	41	73	102	428	728	970	742
Book Value per Share	$0.00	$11.77	$5.48	$10.78	$9.58	$14.82	$14.45
Tangible Book Value per Share	$0.00	$11.77	$5.48	$10.78	$9.58	$14.82	$14.45
Total Capital	0.00	62	46	91	93	165	163
Total Debt	0.00	0.00	0.00	0.55	0.03	0.00	0.00
Total Long-Term Debt	0.00	0.00	0.00	0.55	0.03	0.00	0.00
Net Debt	0.00	-38	-9.26	-40	-36	-78	-51
Capital Expenditures (CapEx)	6.59	11	14	14	27	39	44
Debt-free, Cash-free Net Working Capital (DFCFNWC)	0.00	-4.83	-8.41	-3.01	-19	-18	-24
Debt-free Net Working Capital (DFNWC)	0.00	33	0.85	37	17	60	27
Net Working Capital (NWC)	0.00	33	0.85	37	17	60	27
Net Nonoperating Expense (NNE)	0.12	0.13	5.81	3.30	0.24	-1.21	0.75
Net Nonoperating Obligations (NNO)	0.00	-38	-9.26	-40	-36	-78	-51
Total Depreciation and Amortization (D&A)	1.68	2.17	3.16	4.52	5.61	7.83	12
Debt-free, Cash-free Net Working Capital to Revenue	0.00%	-7.52%	-18.61%	-4.64%	-13.22%	-9.61%	-10.15%
Debt-free Net Working Capital to Revenue	0.00%	51.69%	1.89%	57.67%	12.14%	32.14%	11.28%
Net Working Capital to Revenue	0.00%	51.69%	1.89%	57.67%	12.14%	32.14%	11.28%
Earnings Adjustments	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.00	$0.00	($2.08)	($1.21)	($0.08)	$0.15	($0.79)
Adjusted Weighted Average Basic Shares Outstanding	0.00	0.00	8.34M	8.53M	9.72M	10.31M	11.20M
Adjusted Diluted Earnings per Share	$0.00	$0.00	($2.08)	($1.21)	($0.08)	$0.14	($0.79)
Adjusted Weighted Average Diluted Shares Outstanding	0.00	0.00	8.34M	8.53M	9.72M	10.64M	11.20M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	0.00	0.00	8.34M	9.70M	9.79M	11.15M	11.26M
Normalized Net Operating Profit after Tax (NOPAT)	2.09	1.59	-12	-6.99	-0.53	0.29	-6.97
Normalized NOPAT Margin	4.04%	2.47%	-25.57%	-10.78%	-0.37%	0.15%	-2.93%
Pre Tax Income Margin	3.38%	2.37%	-35.83%	-15.70%	-0.49%	0.93%	-3.63%
Debt Service Ratios	-	-	-	-	-	-	-
EBIT to Interest Expense	14.55	8.84	-121.31	-45.40	-8.67	4.81	-244.79
NOPAT to Interest Expense	14.51	8.44	-84.92	-31.78	-6.07	4.17	-171.35
EBIT Less CapEx to Interest Expense	-36.91	-48.22	-227.19	-109.39	-316.32	-561.39	-1,186.30
NOPAT Less CapEx to Interest Expense	-36.95	-48.61	-190.80	-95.77	-313.72	-562.04	-1,112.86
Payout Ratios	-	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Augmented Payout Ratio	0.00%	329.12%	0.00%	0.00%	0.00%	0.00%	0.00%

This table displays calculated financial ratios and metrics derived from Kura Sushi USA's official financial filings.

Metric	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025	Q3 2025
Period end date	11/30/2022	2/28/2023	5/31/2023	8/31/2023	11/30/2023	2/29/2024	5/31/2024	8/31/2024	11/30/2024	2/28/2025	5/31/2025
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	31.80%	40.44%	29.68%	68.95%	30.92%	30.37%	28.12%	20.18%	25.22%	13.27%	17.25%
EBITDA Growth	-9,800.00%	185.70%	74.51%	3.15%	51.31%	36.89%	-38.90%	-158.61%	816.18%	-209.35%	71.00%
EBIT Growth	-70.57%	44.14%	176.53%	-20.59%	-31.77%	-61.11%	-189.37%	-360.43%	48.12%	-171.54%	86.14%
NOPAT Growth	-70.57%	44.14%	168.81%	-23.14%	-31.77%	-61.11%	-164.09%	-292.71%	48.12%	-171.54%	81.96%
Net Income Growth	-63.76%	45.98%	252.20%	7.30%	1.96%	1.67%	-133.21%	-277.81%	53.05%	-278.86%	201.25%
EPS Growth	-61.54%	47.37%	220.00%	7.41%	14.29%	10.00%	-131.25%	-262.07%	55.56%	-244.44%	200.00%
Operating Cash Flow Growth	-95.00%	-87.51%	-25.99%	64.32%	358.98%	230.14%	61.99%	-93.92%	79.65%	12.43%	-23.04%
Free Cash Flow Firm Growth	319.66%	1.98%	-22.91%	-596.94%	-248.92%	-80.95%	-3.08%	-9.20%	69.99%	23.85%	-8.81%
Invested Capital Growth	0.00%	34.06%	49.17%	50.15%	0.00%	46.18%	31.33%	29.11%	29.54%	21.80%	26.66%
Revenue Q/Q Growth	-6.38%	11.77%	12.05%	11.56%	-6.29%	11.30%	10.11%	4.64%	-2.36%	0.68%	13.98%
EBITDA Q/Q Growth	-114.31%	261.01%	323.46%	32.95%	-105.37%	552.70%	89.00%	-227.55%	165.63%	-169.12%	395.56%
EBIT Q/Q Growth	-212.58%	51.35%	224.69%	70.41%	-227.46%	40.51%	30.83%	-396.58%	74.61%	-211.33%	96.47%
NOPAT Q/Q Growth	-181.32%	51.35%	273.89%	65.14%	-194.31%	40.51%	30.83%	-396.58%	74.61%	-211.33%	95.40%
Net Income Q/Q Growth	-209.15%	51.39%	265.52%	74.11%	-169.98%	51.25%	44.09%	-832.08%	81.52%	-293.44%	114.94%
EPS Q/Q Growth	-210.53%	52.38%	260.00%	81.25%	-162.07%	50.00%	44.44%	-840.00%	82.98%	-287.50%	116.13%
Operating Cash Flow Q/Q Growth	-92.10%	117.01%	369.16%	104.25%	-77.93%	56.10%	130.21%	-92.33%	552.02%	-2.32%	57.59%
Free Cash Flow Firm Q/Q Growth	1,443.28%	-129.20%	-36.33%	-5.86%	-253.42%	64.52%	22.34%	-12.15%	2.87%	9.98%	-10.96%
Invested Capital Q/Q Growth	-100.00%	0.00%	14.93%	7.28%	7.12%	10.68%	3.25%	5.47%	7.48%	4.06%	7.37%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	15.63%	18.02%	21.10%	21.38%	16.22%	16.20%	17.31%	18.69%	16.23%	15.09%	16.41%
EBITDA Margin	-1.26%	1.81%	6.85%	8.17%	-0.47%	1.90%	3.27%	-3.98%	2.68%	-1.84%	4.77%
Operating Margin	-5.48%	-2.39%	2.66%	4.06%	-5.52%	-2.95%	-1.85%	-8.79%	-2.29%	-7.07%	-0.22%
EBIT Margin	-5.48%	-2.39%	2.66%	4.06%	-5.52%	-2.95%	-1.85%	-8.79%	-2.29%	-7.07%	-0.22%
Profit (Net Income) Margin	-5.31%	-2.31%	3.41%	5.33%	-3.98%	-1.74%	-0.88%	-7.88%	-1.49%	-5.83%	0.76%
Tax Burden Percent	100.48%	101.50%	97.62%	94.60%	101.89%	105.27%	112.05%	100.37%	104.23%	101.02%	91.13%
Interest Burden Percent	96.38%	95.33%	131.57%	138.72%	70.71%	56.09%	42.60%	89.27%	62.55%	81.56%	-382.72%
Effective Tax Rate	0.00%	0.00%	2.38%	5.40%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	8.87%
Return on Invested Capital (ROIC)	0.00%	-4.46%	6.73%	10.00%	-16.66%	-5.10%	-3.16%	-14.79%	-3.78%	-11.26%	-0.45%
ROIC Less NNEP Spread (ROIC-NNEP)	0.00%	-3.50%	6.03%	8.56%	-16.50%	-5.53%	-3.53%	-13.03%	-3.86%	-10.56%	-1.38%
Return on Net Nonoperating Assets (RNNOA)	0.00%	1.13%	-2.78%	-3.79%	7.17%	1.83%	1.51%	5.15%	1.76%	4.41%	0.54%
Return on Equity (ROE)	0.00%	-3.32%	3.95%	6.21%	-9.49%	-3.27%	-1.64%	-9.65%	-2.02%	-6.85%	0.09%
Cash Return on Invested Capital (CROIC)	0.00%	-30.04%	-39.45%	-39.70%	-200.65%	-38.49%	-29.69%	-33.55%	-32.42%	-27.69%	-30.55%
Operating Return on Assets (OROA)	0.00%	-1.96%	1.92%	3.01%	-3.56%	-2.38%	-1.38%	-6.61%	-1.61%	-5.04%	-0.16%
Return on Assets (ROA)	0.00%	-1.90%	2.47%	3.94%	-2.57%	-1.40%	-0.66%	-5.92%	-1.05%	-4.15%	0.55%
Return on Common Equity (ROCE)	0.00%	-3.32%	3.95%	6.21%	-9.49%	-3.27%	-1.64%	-9.65%	-2.02%	-6.85%	0.09%
Return on Equity Simple (ROE_SIMPLE)	0.00%	-0.77%	0.31%	0.00%	0.94%	0.94%	-0.41%	0.00%	-3.39%	-4.67%	-4.13%
Net Operating Profit after Tax (NOPAT)	-1.51	-0.73	1.28	2.11	-1.99	-1.18	-0.82	-4.06	-1.03	-3.21	-0.15
NOPAT Margin	-3.84%	-1.67%	2.59%	3.84%	-3.86%	-2.06%	-1.30%	-6.16%	-1.60%	-4.95%	-0.20%
Net Nonoperating Expense Percent (NNEP)	0.00%	-0.96%	0.70%	1.43%	-0.16%	0.43%	0.37%	-1.76%	0.08%	-0.70%	0.93%
Return On Investment Capital (ROIC_SIMPLE)	-	-	-	-	-1.21%	-	-	-	-0.45%	-1.43%	-0.07%
Cost of Revenue to Revenue	84.37%	81.98%	78.90%	78.62%	83.78%	83.80%	82.69%	81.31%	83.77%	84.91%	83.59%
SG&A Expenses to Revenue	16.89%	16.21%	14.24%	13.22%	16.72%	14.26%	14.04%	20.32%	13.55%	16.93%	11.82%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	21.12%	20.41%	18.44%	17.33%	21.74%	19.15%	19.16%	27.49%	18.51%	22.16%	16.63%
Earnings before Interest and Taxes (EBIT)	-2.16	-1.05	1.31	2.23	-2.84	-1.69	-1.17	-5.81	-1.47	-4.59	-0.16
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	-0.50	0.80	3.38	4.49	-0.24	1.09	2.06	-2.63	1.73	-1.19	3.53
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	0.00	6.64	5.01	5.89	4.25	6.42	6.74	4.57	5.29	3.33	3.52
Price to Tangible Book Value (P/TBV)	0.00	6.64	5.01	5.89	4.25	6.42	6.74	4.57	5.29	3.33	3.52
Price to Revenue (P/Rev)	4.27	3.76	4.59	5.18	3.49	4.98	4.95	3.12	4.80	2.90	2.96
Price to Earnings (P/E)	0.00	0.00	1,633.48	646.08	451.43	680.02	0.00	0.00	0.00	0.00	0.00
Dividend Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Earnings Yield	0.00%	0.00%	0.06%	0.15%	0.22%	0.15%	0.00%	0.00%	0.00%	0.00%	0.00%
Enterprise Value to Invested Capital (EV/IC)	0.00	8.43	8.95	10.33	6.76	9.74	10.03	6.20	9.14	5.21	5.26
Enterprise Value to Revenue (EV/Rev)	0.00	3.62	4.13	4.76	3.13	4.69	4.68	2.91	4.37	2.52	2.62
Enterprise Value to EBITDA (EV/EBITDA)	0.00	103.77	101.08	109.28	74.29	114.55	143.45	2,450.60	487.25	0.00	542.56
Enterprise Value to EBIT (EV/EBIT)	0.00	0.00	40,067.05	2,687.26	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to NOPAT (EV/NOPAT)	0.00	0.00	50,451.69	3,104.13	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to Operating Cash Flow (EV/OCF)	0.00	37.76	52.42	49.39	31.33	44.15	40.91	44.27	62.45	36.09	44.06
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Long-Term Debt to Equity	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Financial Leverage	0.00	-0.32	-0.46	-0.44	-0.43	-0.33	-0.43	-0.40	-0.46	-0.42	-0.39
Leverage Ratio	0.00	2.19	1.93	1.96	1.89	2.05	1.87	1.94	1.82	1.86	1.89
Compound Leverage Factor	0.00	2.09	2.54	2.72	1.34	1.15	0.80	1.73	1.14	1.52	-7.24
Debt to Total Capital	0.00%	0.00%	0.01%	0.00%	0.01%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Short-Term Debt to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Long-Term Debt to Total Capital	0.00%	0.00%	0.01%	0.00%	0.01%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Common Equity to Total Capital	0.00%	100.00%	99.99%	100.00%	99.99%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
Debt to EBITDA	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Net Debt to EBITDA	0.00	0.00	-11.10	0.00	-8.46	0.00	0.00	0.00	0.00	0.00	0.00
Long-Term Debt to EBITDA	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Debt to NOPAT	0.00	0.00	1.12	0.00	-0.07	0.00	0.00	0.00	0.00	0.00	0.00
Net Debt to NOPAT	0.00	0.00	-5,540.40	0.00	235.77	0.00	0.00	0.00	0.00	0.00	0.00
Long-Term Debt to NOPAT	0.00	0.00	1.12	0.00	-0.07	0.00	0.00	0.00	0.00	0.00	0.00
Altman Z-Score	0.00	3.65	4.56	4.92	3.57	4.94	4.96	3.31	4.84	3.07	3.10
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	0.00	1.21	3.55	3.07	2.64	2.43	2.15	1.78	3.47	2.67	1.87
Quick Ratio	0.00	0.88	3.29	2.86	2.45	2.23	1.96	1.62	3.30	2.51	1.70
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	63	-19	-25	-27	-95	-34	-26	-29	-28	-26	-28
Operating Cash Flow to CapEx	6.34%	19.27%	41.71%	92.81%	25.84%	28.18%	78.38%	6.51%	37.75%	11.57%	11.47%
Free Cash Flow to Firm to Interest Expense	3,967.86	-1,324.09	-1,098.75	-1,671.96	-11,818.09	-2,795.33	-1,736.62	-2,434.46	-2,182.75	-1,964.87	-944.79
Operating Cash Flow to Interest Expense	33.06	82.00	234.17	687.56	303.50	315.83	581.67	55.75	335.54	327.77	223.83
Operating Cash Flow Less CapEx to Interest Expense	-488.44	-343.57	-327.26	-53.25	-870.88	-805.00	-160.47	-800.42	-553.31	-2,504.15	-1,727.00
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.00	0.82	0.72	0.74	0.65	0.81	0.74	0.75	0.70	0.71	0.72
Accounts Receivable Turnover	0.00	18,136.56	0.00	48.10	41.02	79.07	50.14	48.10	51.36	56.82	50.60
Inventory Turnover	0.00	121.11	131.19	105.50	91.01	104.64	105.99	99.33	107.19	101.67	101.51
Fixed Asset Turnover	0.00	2.17	2.11	2.06	1.75	2.01	2.00	1.94	1.92	1.86	1.82
Accounts Payable Turnover	0.00	24.22	25.60	23.62	18.17	24.43	27.46	24.28	23.31	29.52	25.87
Days Sales Outstanding (DSO)	0.00	0.02	0.00	7.59	8.90	4.62	7.28	7.59	7.11	6.42	7.21
Days Inventory Outstanding (DIO)	0.00	3.01	2.78	3.46	4.01	3.49	3.44	3.67	3.41	3.59	3.60
Days Payable Outstanding (DPO)	0.00	15.07	14.26	15.46	20.09	14.94	13.29	15.03	15.66	12.36	14.11
Cash Conversion Cycle (CCC)	0.00	-12.03	-11.47	-4.41	-7.18	-6.84	-2.57	-3.77	-5.14	-2.35	-3.30
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	0.00	70	81	86	93	102	106	112	120	125	134
Invested Capital Turnover	0.00	2.67	2.59	2.60	4.31	2.47	2.43	2.40	2.36	2.28	2.25
Increase / (Decrease) in Invested Capital	-65	18	27	29	93	32	25	25	27	22	28
Enterprise Value (EV)	0.00	591	721	892	625	998	1,061	691	1,096	650	705
Market Capitalization	643	613	800	970	697	1,061	1,122	742	1,203	751	798
Book Value per Share	$0.00	$9.43	$16.26	$14.82	$14.69	$14.81	$14.82	$14.45	$20.22	$18.65	$18.78
Tangible Book Value per Share	$0.00	$9.43	$16.26	$14.82	$14.69	$14.81	$14.82	$14.45	$20.22	$18.65	$18.78
Total Capital	0.00	92	160	165	164	165	166	163	228	225	227
Total Debt	0.00	0.00	0.02	0.00	0.02	0.00	0.00	0.00	0.00	0.00	0.00
Total Long-Term Debt	0.00	0.00	0.02	0.00	0.02	0.00	0.00	0.00	0.00	0.00	0.00
Net Debt	0.00	-22	-79	-78	-71	-63	-61	-51	-108	-100	-93
Capital Expenditures (CapEx)	8.34	5.96	13	12	9.40	13	11	10	12	37	59
Debt-free, Cash-free Net Working Capital (DFCFNWC)	0.00	-17	-15	-18	-20	-19	-22	-24	-24	-26	-27
Debt-free Net Working Capital (DFNWC)	0.00	5.37	64	60	51	44	39	27	84	59	33
Net Working Capital (NWC)	0.00	5.37	64	60	51	44	39	27	84	59	33
Net Nonoperating Expense (NNE)	0.58	0.28	-0.40	-0.82	0.06	-0.19	-0.26	1.14	-0.07	0.57	-0.71
Net Nonoperating Obligations (NNO)	0.00	-22	-79	-78	-71	-63	-61	-51	-108	-100	-93
Total Depreciation and Amortization (D&A)	1.66	1.85	2.07	2.26	2.60	2.78	3.23	3.18	3.20	3.40	3.69
Debt-free, Cash-free Net Working Capital to Revenue	0.00%	-10.37%	-8.64%	-9.61%	-10.16%	-9.02%	-9.73%	-10.15%	-9.39%	-10.04%	-10.03%
Debt-free Net Working Capital to Revenue	0.00%	3.29%	36.76%	32.14%	25.52%	20.49%	17.02%	11.28%	33.54%	22.92%	12.43%
Net Working Capital to Revenue	0.00%	3.29%	36.76%	32.14%	25.52%	20.49%	17.02%	11.28%	33.54%	22.92%	12.43%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.00	($0.10)	$0.16	$0.30	($0.18)	($0.09)	($0.05)	($0.47)	($0.08)	($0.31)	$0.05
Adjusted Weighted Average Basic Shares Outstanding	0.00	9.80M	10.49M	10.31M	11.15M	11.18M	11.19M	11.20M	11.42M	12.07M	12.09M
Adjusted Diluted Earnings per Share	$0.00	($0.10)	$0.16	$0.29	($0.18)	($0.09)	($0.05)	($0.47)	($0.08)	($0.31)	$0.05
Adjusted Weighted Average Diluted Shares Outstanding	0.00	9.80M	10.81M	10.64M	11.15M	11.18M	11.19M	11.20M	11.42M	12.07M	12.31M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	0.00	9.82M	11.11M	11.15M	11.16M	11.23M	11.24M	11.26M	12.07M	12.09M	12.09M
Normalized Net Operating Profit after Tax (NOPAT)	-1.51	-0.73	1.28	2.11	-1.99	-1.18	-0.82	-4.06	-1.03	-3.21	-0.15
Normalized NOPAT Margin	-3.84%	-1.67%	2.59%	3.84%	-3.86%	-2.06%	-1.30%	-6.16%	-1.60%	-4.95%	-0.20%
Pre Tax Income Margin	-5.29%	-2.28%	3.50%	5.63%	-3.90%	-1.65%	-0.79%	-7.85%	-1.43%	-5.77%	0.84%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	-134.75	-74.93	56.87	139.31	-355.13	-140.83	-77.93	-483.75	-113.38	-353.00	-5.40
NOPAT to Interest Expense	-94.33	-52.45	55.51	131.79	-248.59	-98.58	-54.55	-338.63	-79.37	-247.10	-4.92
EBIT Less CapEx to Interest Expense	-656.25	-500.50	-504.57	-601.50	-1,529.50	-1,261.67	-820.07	-1,339.92	-1,002.23	-3,184.92	-1,956.23
NOPAT Less CapEx to Interest Expense	-615.83	-478.02	-505.92	-609.02	-1,422.96	-1,219.42	-796.69	-1,194.79	-968.22	-3,079.02	-1,955.75
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Augmented Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Key Financial Trends

Kura Sushi USA’s Q3 2025 results show continued revenue momentum but mixed profitability and cash‐flow results. Key takeaways:

Revenue grew 17.3% year-over-year in Q3 2025, marking the seventh consecutive quarter of double-digit growth.
EBITDA turned positive at $3.5 M, compared with a negative margin in the prior quarter.
The balance sheet remains strong: net cash of $93.0 M (negative net debt) and a healthy current ratio of 1.87.
Altman Z-Score rose to 3.10 in Q3 2025, indicating low financial distress risk.
Cash & equivalents of $47.1 M, supported by operating cash flow of $6.7 M in the quarter.
Invested capital increased $28.2 M Q/Q, reflecting ongoing restaurant expansion.
Capital expenditures of $58.5 M in Q3 2025 bolster growth but depress free cash flow.
Free cash flow to firm was negative $28.3 M, driven by elevated CapEx.
NOPAT remained slightly negative at -$0.15 M, and NOPAT margin stayed below breakeven.
EV/EBITDA of 543x in Q3 2025 suggests the market may be pricing in stronger profit recovery ahead.

07/14/25 08:33 AMAI Generated. May Contain Errors.

Frequently Asked Questions About Kura Sushi USA's Financials

When does Kura Sushi USA's fiscal year end?

According to the most recent income statement we have on file, Kura Sushi USA's financial year ends in August. Their financial year 2024 ended on August 31, 2024.

How has Kura Sushi USA's net income changed over the last 6 years?

Kura Sushi USA's net income appears to be on an upward trend, with a most recent value of -$8.80 million in 2024, falling from $1.74 million in 2018. The previous period was $1.50 million in 2023. See Kura Sushi USA's forecast for analyst expectations on what’s next for the company.

What is Kura Sushi USA's operating income?

Kura Sushi USA's total operating income in 2024 was -$11.51 million, based on the following breakdown:

Total Gross Profit: $40.89 million
Total Operating Expenses: $52.39 million

How has Kura Sushi USA's revenue changed over the last 6 years?

Over the last 6 years, Kura Sushi USA's total revenue changed from $51.74 million in 2018 to $237.86 million in 2024, a change of 359.7%.

How much debt does Kura Sushi USA have?

Kura Sushi USA's total liabilities were at $165.98 million at the end of 2024, a 18.5% increase from 2023, and a 1,066.5% increase since 2019.

How much cash does Kura Sushi USA have?

In the past 5 years, Kura Sushi USA's cash and equivalents has ranged from $9.26 million in 2020 to $69.70 million in 2023, and is currently $50.99 million as of their latest financial filing in 2024.

How has Kura Sushi USA's book value per share changed over the last 6 years?

Over the last 6 years, Kura Sushi USA's book value per share changed from 0.00 in 2018 to 14.45 in 2024, a change of 1,445.4%.

Related Companies

This page (NASDAQ:KRUS) was last updated on 7/14/2025 by MarketBeat.com Staff

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Kura Sushi USA (KRUS) Financials

Key Financial Trends

Frequently Asked Questions About Kura Sushi USA's Financials

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

Kura Sushi USA (KRUS) Financials

Annual Income Statements for Kura Sushi USA

Quarterly Income Statements for Kura Sushi USA

Annual Cash Flow Statements for Kura Sushi USA

Quarterly Cash Flow Statements for Kura Sushi USA

Annual Balance Sheets for Kura Sushi USA

Quarterly Balance Sheets for Kura Sushi USA

Annual Metrics And Ratios for Kura Sushi USA

Quarterly Metrics And Ratios for Kura Sushi USA

Key Financial Trends

Frequently Asked Questions About Kura Sushi USA's Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools