Free Trial

Kura Sushi USA (KRUS) Financials

Kura Sushi USA logo
$66.06 -0.02 (-0.03%)
Closing price 05/28/2025 04:00 PM Eastern
Extended Trading
$67.16 +1.10 (+1.67%)
As of 08:34 AM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Kura Sushi USA

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 2024 2023 2022
Period end date 8/31/2024 8/31/2023 8/31/2022
Net Income / (Loss) Attributable to Common Shareholders
-8.80 1.50 -0.76
Consolidated Net Income / (Loss)
-8.80 1.50 -0.76
Net Income / (Loss) Continuing Operations
-8.80 1.50 -0.76
Total Pre-Tax Income
-8.64 1.74 -0.69
Total Operating Income
-12 0.33 -0.75
Total Gross Profit
41 36 27
Total Revenue
238 187 141
Operating Revenue
238 187 141
Total Cost of Revenue
197 151 114
Operating Cost of Revenue
162 126 96
Other Cost of Revenue
35 25 18
Total Operating Expenses
52 36 28
Selling, General & Admin Expense
39 28 22
Depreciation Expense
12 7.83 5.61
Impairment Charge
1.55 0.00 0.00
Total Other Income / (Expense), net
2.87 1.40 0.06
Interest Expense
0.05 0.07 0.09
Interest & Investment Income
2.92 1.47 0.15
Income Tax Expense
0.17 0.23 0.07
Basic Earnings per Share
($0.79) $0.15 ($0.08)
Weighted Average Basic Shares Outstanding
11.20M 10.31M 9.72M
Diluted Earnings per Share
($0.79) $0.14 ($0.08)
Weighted Average Diluted Shares Outstanding
11.20M 10.64M 9.72M
Weighted Average Basic & Diluted Shares Outstanding
11.26M 11.15M 9.79M

Quarterly Income Statements for Kura Sushi USA

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 Q2 2025 Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023 Q4 2022
Period end date 2/28/2025 11/30/2024 8/31/2024 5/31/2024 2/29/2024 11/30/2023 8/31/2023 5/31/2023 2/28/2023 11/30/2022 8/31/2022
Net Income / (Loss) Attributable to Common Shareholders
-3.78 -0.96 -5.20 -0.56 -1.00 -2.05 2.93 1.68 -1.02 -2.09 2.73
Consolidated Net Income / (Loss)
-3.78 -0.96 -5.20 -0.56 -1.00 -2.05 2.93 1.68 -1.02 -2.09 2.73
Net Income / (Loss) Continuing Operations
-3.78 -0.96 -5.20 -0.56 -1.00 -2.05 2.93 1.68 -1.02 -2.09 2.73
Total Pre-Tax Income
-3.74 -0.92 -5.18 -0.50 -0.95 -2.01 3.09 1.72 -1.00 -2.08 2.79
Total Operating Income
-4.59 -1.47 -5.81 -1.17 -1.69 -2.84 2.23 1.31 -1.05 -2.16 2.81
Total Gross Profit
9.79 10 12 11 9.28 8.35 12 10 7.92 6.15 -1.42
Total Revenue
65 64 66 63 57 51 55 49 44 39 33
Operating Revenue
65 64 66 63 57 51 55 49 44 39 33
Total Cost of Revenue
55 54 54 52 48 43 43 39 36 33 34
Operating Cost of Revenue
46 45 44 43 40 36 36 33 30 28 21
Other Cost of Revenue
8.78 9.34 9.73 9.08 8.36 7.44 7.56 6.17 5.87 5.32 -
Total Operating Expenses
14 12 18 12 11 11 9.52 9.08 8.97 8.30 -4.23
Selling, General & Admin Expense
11 8.73 13 8.86 8.17 8.61 7.26 7.01 7.12 6.64 -5.37
Depreciation Expense
3.40 3.20 3.18 3.23 2.80 2.58 2.26 2.07 1.85 1.66 1.14
Total Other Income / (Expense), net
0.85 0.55 0.62 0.67 0.74 0.83 0.86 0.41 0.05 0.08 -0.02
Interest Expense
0.01 0.01 0.01 0.02 0.01 0.01 0.02 0.02 0.01 0.02 0.03
Interest & Investment Income
0.86 0.57 0.64 0.69 0.75 0.84 0.88 0.44 0.06 0.09 0.01
Income Tax Expense
0.04 0.04 0.02 0.06 0.05 0.04 0.17 0.04 0.02 0.01 0.06
Basic Earnings per Share
($0.31) ($0.08) ($0.47) ($0.05) ($0.09) ($0.18) $0.30 $0.16 ($0.10) ($0.21) $0.27
Weighted Average Basic Shares Outstanding
12.07M 11.42M 11.20M 11.19M 11.18M 11.15M 10.31M 10.49M 9.80M 9.79M 9.72M
Diluted Earnings per Share
($0.31) ($0.08) ($0.47) ($0.05) ($0.09) ($0.18) $0.29 $0.16 ($0.10) ($0.21) $0.27
Weighted Average Diluted Shares Outstanding
12.07M 11.42M 11.20M 11.19M 11.18M 11.15M 10.64M 10.81M 9.80M 9.79M 9.72M
Weighted Average Basic & Diluted Shares Outstanding
12.09M 12.07M 11.26M 11.24M 11.23M 11.16M 11.15M 11.11M 9.82M - 9.79M

Annual Cash Flow Statements for Kura Sushi USA

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 2024 2023 2022
Period end date 8/31/2024 8/31/2023 8/31/2022
Net Change in Cash & Equivalents
-19 34 -4.65
Net Cash From Operating Activities
16 18 24
Net Cash From Continuing Operating Activities
16 18 24
Net Income / (Loss) Continuing Operations
-8.80 1.50 -0.76
Consolidated Net Income / (Loss)
-8.80 1.50 -0.76
Depreciation Expense
12 7.83 5.61
Non-Cash Adjustments To Reconcile Net Income
10 7.45 5.79
Changes in Operating Assets and Liabilities, net
2.21 1.28 13
Net Cash From Investing Activities
-36 -50 -28
Net Cash From Continuing Investing Activities
-36 -50 -28
Purchase of Property, Plant & Equipment
-44 -39 -27
Acquisitions
-0.28 -1.74 -0.90
Purchase of Investments
-3.50 -9.29 0.00
Sale and/or Maturity of Investments
12 0.75 0.00
Other Investing Activities, net
-0.43 -0.55 -0.51
Net Cash From Financing Activities
2.14 66 -0.17
Net Cash From Continuing Financing Activities
2.14 66 -0.17
Repayment of Debt
-0.08 -0.50 -0.98
Repurchase of Common Equity
0.00 0.00 0.00
Issuance of Debt
0.00 65 0.00
Issuance of Common Equity
0.00 0.00 0.00
Other Financing Activities, net
2.21 1.36 0.81
Cash Interest Paid
0.00 0.00 0.00
Cash Income Taxes Paid
0.27 0.11 0.21

Quarterly Cash Flow Statements for Kura Sushi USA

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 Q2 2025 Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023 Q4 2022
Period end date 2/28/2025 11/30/2024 8/31/2024 5/31/2024 2/29/2024 11/30/2023 8/31/2023 5/31/2023 2/28/2023 11/30/2022 8/31/2022
Net Change in Cash & Equivalents
-23 57 -8.42 2.64 -7.39 -5.54 -0.78 47 -3.44 -8.85 -0.19
Net Cash From Operating Activities
4.26 4.36 0.67 8.73 3.79 2.43 11 5.39 1.15 0.53 6.70
Net Cash From Continuing Operating Activities
4.26 4.36 0.67 8.73 3.79 2.43 11 4.19 2.34 0.53 6.70
Net Income / (Loss) Continuing Operations
-3.78 -0.96 -5.20 -0.56 -1.00 -2.05 2.93 1.68 -1.02 -2.09 1.91
Consolidated Net Income / (Loss)
-3.78 -0.96 -5.20 -0.56 -1.00 -2.05 2.93 1.68 -1.02 -2.09 1.91
Depreciation Expense
3.40 3.20 3.18 3.23 2.78 2.60 2.26 2.07 1.85 1.66 1.54
Non-Cash Adjustments To Reconcile Net Income
-0.18 2.54 3.74 2.37 2.13 2.18 1.85 1.98 2.00 1.62 1.39
Changes in Operating Assets and Liabilities, net
4.67 -0.41 -1.04 3.68 -0.12 -0.30 3.97 -1.54 -0.49 -0.66 1.85
Net Cash From Investing Activities
-27 -13 -9.20 -6.62 -13 -8.02 -13 -22 -6.16 -9.25 -7.46
Net Cash From Continuing Investing Activities
-27 -13 -9.20 -6.62 -13 -8.02 -13 -22 -6.16 -9.25 -7.46
Purchase of Property, Plant & Equipment
-37 -12 -10 -11 -13 -9.40 -12 -13 -5.96 -8.34 -7.31
Acquisitions
-0.08 -0.81 -0.06 -0.10 -0.04 -0.08 -0.80 -0.12 -0.02 -0.81 -0.07
Sale and/or Maturity of Investments
10 0.00 1.50 4.50 1.50 4.50 0.75 - - 0.00 -
Net Cash From Financing Activities
0.13 65 0.12 0.53 1.44 0.06 0.89 65 0.37 -0.13 0.57
Net Cash From Continuing Financing Activities
0.13 65 0.12 0.53 1.44 0.06 0.89 65 0.37 -0.13 0.57
Repayment of Debt
-0.02 -0.02 -0.02 -0.02 0.01 -0.05 -0.05 -0.11 -0.16 -0.18 -0.21
Other Financing Activities, net
0.15 0.22 0.13 0.55 1.43 0.11 0.95 -0.17 0.53 0.05 0.78

Annual Balance Sheets for Kura Sushi USA

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 2024 2023 2022
Period end date 8/31/2024 8/31/2023 8/31/2022
Total Assets
329 305 201
Total Current Assets
61 89 42
Cash & Equivalents
51 70 36
Accounts Receivable
4.74 5.15 2.64
Inventories, net
2.22 1.75 1.12
Prepaid Expenses
3.39 4.23 2.85
Plant, Property, & Equipment, net
139 106 76
Total Noncurrent Assets
129 109 83
Other Noncurrent Operating Assets
129 109 83
Total Liabilities & Shareholders' Equity
329 305 201
Total Liabilities
166 140 108
Total Current Liabilities
34 29 25
Accounts Payable
8.98 7.25 5.56
Accrued Expenses
13 10 9.69
Other Taxes Payable
1.90 1.69 1.24
Other Current Liabilities
11 9.78 8.78
Total Noncurrent Liabilities
131 111 83
Other Noncurrent Operating Liabilities
131 111 83
Commitments & Contingencies
0.00 0.00 0.00
Total Equity & Noncontrolling Interests
163 165 93
Total Preferred & Common Equity
163 165 93
Preferred Stock
0.00 0.00 0.00
Total Common Equity
163 165 93
Common Stock
196 189 119
Retained Earnings
-33 -24 -26
Accumulated Other Comprehensive Income / (Loss)
0.00 0.04 0.00

Quarterly Balance Sheets for Kura Sushi USA

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

Annual Metrics And Ratios for Kura Sushi USA

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

Metric 2024 2023 2022
Period end date 8/31/2024 8/31/2023 8/31/2022
Growth Metrics
- - -
Revenue Growth
26.91% 32.84% 117.42%
EBITDA Growth
-96.55% 68.02% 188.88%
EBIT Growth
-3,565.36% 144.03% 92.45%
NOPAT Growth
-2,902.05% 154.46% 92.45%
Net Income Growth
-686.15% 296.60% 92.58%
EPS Growth
-664.29% 275.00% 93.39%
Operating Cash Flow Growth
-13.57% -23.76% 431.57%
Free Cash Flow Firm Growth
-16.21% -301.88% 66.93%
Invested Capital Growth
29.11% 50.15% 12.92%
Revenue Q/Q Growth
4.89% 7.41% 11.08%
EBITDA Q/Q Growth
-96.19% 14.42% 166.97%
EBIT Q/Q Growth
-231.46% 1,744.44% 93.98%
NOPAT Q/Q Growth
-231.46% 1,910.59% 93.98%
Net Income Q/Q Growth
-1,198.53% 206.53% 93.94%
EPS Q/Q Growth
-2,533.33% 250.00% 77.14%
Operating Cash Flow Q/Q Growth
-39.82% 31.30% 21.20%
Free Cash Flow Firm Q/Q Growth
-20.04% -7.68% 76.15%
Invested Capital Q/Q Growth
5.47% 7.28% 6.58%
Profitability Metrics
- - -
Gross Margin
17.19% 19.31% 19.24%
EBITDA Margin
0.12% 4.36% 3.44%
Operating Margin
-4.84% 0.18% -0.53%
EBIT Margin
-4.84% 0.18% -0.53%
Profit (Net Income) Margin
-3.70% 0.80% -0.54%
Tax Burden Percent
101.93% 86.57% 110.72%
Interest Burden Percent
75.07% 522.59% 91.51%
Effective Tax Rate
0.00% 13.43% 0.00%
Return on Invested Capital (ROIC)
-8.14% 0.40% -0.97%
ROIC Less NNEP Spread (ROIC-NNEP)
-6.98% -1.73% -0.35%
Return on Net Nonoperating Assets (RNNOA)
2.76% 0.77% 0.14%
Return on Equity (ROE)
-5.38% 1.16% -0.83%
Cash Return on Invested Capital (CROIC)
-33.55% -39.70% -13.11%
Operating Return on Assets (OROA)
-3.63% 0.13% -0.40%
Return on Assets (ROA)
-2.78% 0.59% -0.40%
Return on Common Equity (ROCE)
-5.38% 1.16% -0.83%
Return on Equity Simple (ROE_SIMPLE)
-5.42% 0.91% -0.82%
Net Operating Profit after Tax (NOPAT)
-8.05 0.29 -0.53
NOPAT Margin
-3.39% 0.15% -0.37%
Net Nonoperating Expense Percent (NNEP)
-1.16% 2.13% -0.62%
Cost of Revenue to Revenue
82.81% 80.69% 80.76%
SG&A Expenses to Revenue
16.42% 14.96% 15.80%
R&D to Revenue
0.00% 0.00% 0.00%
Operating Expenses to Revenue
22.03% 19.14% 19.78%
Earnings before Interest and Taxes (EBIT)
-12 0.33 -0.75
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
0.28 8.16 4.86
Valuation Ratios
- - -
Price to Book Value (P/BV)
4.57 5.89 7.81
Price to Tangible Book Value (P/TBV)
4.57 5.89 7.81
Price to Revenue (P/Rev)
3.12 5.18 5.16
Price to Earnings (P/E)
0.00 646.08 0.00
Dividend Yield
0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.15% 0.00%
Enterprise Value to Invested Capital (EV/IC)
6.20 10.33 12.03
Enterprise Value to Revenue (EV/Rev)
2.91 4.76 4.91
Enterprise Value to EBITDA (EV/EBITDA)
2,450.60 109.28 142.51
Enterprise Value to EBIT (EV/EBIT)
0.00 2,687.26 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 3,104.13 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
44.27 49.39 29.22
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00
Leverage & Solvency
- - -
Debt to Equity
0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00
Financial Leverage
-0.40 -0.44 -0.41
Leverage Ratio
1.94 1.96 2.06
Compound Leverage Factor
1.45 10.25 1.88
Debt to Total Capital
0.00% 0.00% 0.03%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.03%
Preferred Equity to Total Capital
0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00%
Common Equity to Total Capital
100.00% 100.00% 99.97%
Debt to EBITDA
0.00 0.00 0.01
Net Debt to EBITDA
0.00 0.00 -7.36
Long-Term Debt to EBITDA
0.00 0.00 0.01
Debt to NOPAT
0.00 0.00 -0.06
Net Debt to NOPAT
0.00 0.00 67.74
Long-Term Debt to NOPAT
0.00 0.00 -0.06
Altman Z-Score
3.25 4.90 4.66
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00%
Liquidity Ratios
- - -
Current Ratio
1.78 3.07 1.68
Quick Ratio
1.62 2.86 1.52
Cash Flow Metrics
- - -
Free Cash Flow to Firm (FCFF)
-33 -29 -7.11
Operating Cash Flow to CapEx
35.28% 46.24% 88.52%
Free Cash Flow to Firm to Interest Expense
-706.46 -414.10 -81.72
Operating Cash Flow to Interest Expense
332.17 261.80 272.34
Operating Cash Flow Less CapEx to Interest Expense
-609.34 -304.41 -35.31
Efficiency Ratios
- - -
Asset Turnover
0.75 0.74 0.74
Accounts Receivable Turnover
48.10 48.10 56.55
Inventory Turnover
99.33 105.50 122.98
Fixed Asset Turnover
1.94 2.06 2.18
Accounts Payable Turnover
24.28 23.62 21.75
Days Sales Outstanding (DSO)
7.59 7.59 6.45
Days Inventory Outstanding (DIO)
3.67 3.46 2.97
Days Payable Outstanding (DPO)
15.03 15.46 16.78
Cash Conversion Cycle (CCC)
-3.77 -4.41 -7.36
Capital & Investment Metrics
- - -
Invested Capital
112 86 58
Invested Capital Turnover
2.40 2.60 2.60
Increase / (Decrease) in Invested Capital
25 29 6.58
Enterprise Value (EV)
691 892 692
Market Capitalization
742 970 728
Book Value per Share
$14.45 $14.82 $9.58
Tangible Book Value per Share
$14.45 $14.82 $9.58
Total Capital
163 165 93
Total Debt
0.00 0.00 0.03
Total Long-Term Debt
0.00 0.00 0.03
Net Debt
-51 -78 -36
Capital Expenditures (CapEx)
44 39 27
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-24 -18 -19
Debt-free Net Working Capital (DFNWC)
27 60 17
Net Working Capital (NWC)
27 60 17
Net Nonoperating Expense (NNE)
0.75 -1.21 0.24
Net Nonoperating Obligations (NNO)
-51 -78 -36
Total Depreciation and Amortization (D&A)
12 7.83 5.61
Debt-free, Cash-free Net Working Capital to Revenue
-10.15% -9.61% -13.22%
Debt-free Net Working Capital to Revenue
11.28% 32.14% 12.14%
Net Working Capital to Revenue
11.28% 32.14% 12.14%
Earnings Adjustments
- - -
Adjusted Basic Earnings per Share
($0.79) $0.15 ($0.08)
Adjusted Weighted Average Basic Shares Outstanding
11.20M 10.31M 9.72M
Adjusted Diluted Earnings per Share
($0.79) $0.14 ($0.08)
Adjusted Weighted Average Diluted Shares Outstanding
11.20M 10.64M 9.72M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
11.26M 11.15M 9.79M
Normalized Net Operating Profit after Tax (NOPAT)
-6.97 0.29 -0.53
Normalized NOPAT Margin
-2.93% 0.15% -0.37%
Pre Tax Income Margin
-3.63% 0.93% -0.49%
Debt Service Ratios
- - -
EBIT to Interest Expense
-244.79 4.81 -8.67
NOPAT to Interest Expense
-171.35 4.17 -6.07
EBIT Less CapEx to Interest Expense
-1,186.30 -561.39 -316.32
NOPAT Less CapEx to Interest Expense
-1,112.86 -562.04 -313.72
Payout Ratios
- - -
Dividend Payout Ratio
0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Kura Sushi USA

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

Metric Q2 2025 Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023 Q4 2022
Period end date 2/28/2025 11/30/2024 8/31/2024 5/31/2024 2/29/2024 11/30/2023 8/31/2023 5/31/2023 2/28/2023 11/30/2022 8/31/2022
Growth Metrics
- - - - - - - - - - -
Revenue Growth
13.27% 25.22% 20.18% 28.12% 30.37% 30.92% 68.95% 29.68% 40.44% 31.80% 16.43%
EBITDA Growth
-209.35% 816.18% -158.61% -38.90% 36.89% 51.31% 3.15% 74.51% 185.70% -9,800.00% 150.25%
EBIT Growth
-171.54% 48.12% -360.43% -189.37% -61.11% -31.77% -20.59% 176.53% 44.14% -70.57% 128.45%
NOPAT Growth
-171.54% 48.12% -292.71% -164.09% -61.11% -31.77% -23.14% 168.81% 44.14% -70.57% 139.73%
Net Income Growth
-278.86% 53.05% -277.81% -133.21% 1.67% 1.96% 7.30% 252.20% 45.98% -63.76% 127.43%
EPS Growth
-244.44% 55.56% -262.07% -131.25% 10.00% 14.29% 7.41% 220.00% 47.37% -61.54% 437.50%
Operating Cash Flow Growth
12.43% 79.65% -93.92% 61.99% 230.14% 358.98% 64.32% -25.99% -87.51% -95.00% 162.45%
Free Cash Flow Firm Growth
23.85% 69.99% -9.20% -3.08% -80.95% -248.92% -596.94% -22.91% 1.98% 319.66% 82.07%
Invested Capital Growth
21.80% 29.54% 29.11% 31.33% 46.18% 0.00% 50.15% 49.17% 34.06% 0.00% 12.92%
Revenue Q/Q Growth
0.68% -2.36% 4.64% 10.11% 11.30% -6.29% 11.56% 12.05% 11.77% -6.38% -14.37%
EBITDA Q/Q Growth
-169.12% 165.63% -227.55% 89.00% 552.70% -105.37% 32.95% 323.46% 261.01% -114.31% 124.92%
EBIT Q/Q Growth
-211.33% 74.61% -396.58% 30.83% 40.51% -227.46% 70.41% 224.69% 51.35% -212.58% 493.45%
NOPAT Q/Q Growth
-211.33% 74.61% -396.58% 30.83% 40.51% -194.31% 65.14% 273.89% 51.35% -181.32% 477.61%
Net Income Q/Q Growth
-293.44% 81.52% -832.08% 44.09% 51.25% -169.98% 74.11% 265.52% 51.39% -209.15% 471.49%
EPS Q/Q Growth
-287.50% 82.98% -840.00% 44.44% 50.00% -162.07% 81.25% 260.00% 52.38% -210.53% 440.00%
Operating Cash Flow Q/Q Growth
-2.32% 552.02% -92.33% 130.21% 56.10% -77.93% 104.25% 369.16% 117.01% -92.10% -8.00%
Free Cash Flow Firm Q/Q Growth
9.98% 2.87% -12.15% 22.34% 64.52% -253.42% -5.86% -36.33% -129.20% 1,443.28% 81.33%
Invested Capital Q/Q Growth
4.06% 7.48% 5.47% 3.25% 10.68% 7.12% 7.28% 14.93% 0.00% -100.00% 6.58%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
15.09% 16.23% 18.69% 17.31% 16.20% 16.22% 21.38% 21.10% 18.02% 15.63% -4.38%
EBITDA Margin
-1.84% 2.68% -3.98% 3.27% 1.90% -0.47% 8.17% 6.85% 1.81% -1.26% 13.38%
Operating Margin
-7.07% -2.29% -8.79% -1.85% -2.95% -5.52% 4.06% 2.66% -2.39% -5.48% 8.63%
EBIT Margin
-7.07% -2.29% -8.79% -1.85% -2.95% -5.52% 4.06% 2.66% -2.39% -5.48% 8.63%
Profit (Net Income) Margin
-5.83% -1.49% -7.88% -0.88% -1.74% -3.98% 5.33% 3.41% -2.31% -5.31% 8.38%
Tax Burden Percent
101.02% 104.23% 100.37% 112.05% 105.27% 101.89% 94.60% 97.62% 101.50% 100.48% 97.74%
Interest Burden Percent
81.56% 62.55% 89.27% 42.60% 56.09% 70.71% 138.72% 131.57% 95.33% 96.38% 99.36%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 5.40% 2.38% 0.00% 0.00% 2.26%
Return on Invested Capital (ROIC)
-11.26% -3.78% -14.79% -3.16% -5.10% -16.66% 10.00% 6.73% -4.46% 0.00% 21.95%
ROIC Less NNEP Spread (ROIC-NNEP)
-10.56% -3.86% -13.03% -3.53% -5.53% -16.50% 8.56% 6.03% -3.50% 0.00% 21.99%
Return on Net Nonoperating Assets (RNNOA)
4.41% 1.76% 5.15% 1.51% 1.83% 7.17% -3.79% -2.78% 1.13% 0.00% -9.03%
Return on Equity (ROE)
-6.85% -2.02% -9.65% -1.64% -3.27% -9.49% 6.21% 3.95% -3.32% 0.00% 12.91%
Cash Return on Invested Capital (CROIC)
-27.69% -32.42% -33.55% -29.69% -38.49% -200.65% -39.70% -39.45% -30.04% 0.00% -13.11%
Operating Return on Assets (OROA)
-5.04% -1.61% -6.61% -1.38% -2.38% -3.56% 3.01% 1.92% -1.96% 0.00% 6.43%
Return on Assets (ROA)
-4.15% -1.05% -5.92% -0.66% -1.40% -2.57% 3.94% 2.47% -1.90% 0.00% 6.24%
Return on Common Equity (ROCE)
-6.85% -2.02% -9.65% -1.64% -3.27% -9.49% 6.21% 3.95% -3.32% 0.00% 12.91%
Return on Equity Simple (ROE_SIMPLE)
-4.67% -3.39% 0.00% -0.41% 0.94% 0.94% 0.00% 0.31% -0.77% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-3.21 -1.03 -4.06 -0.82 -1.18 -1.99 2.11 1.28 -0.73 -1.51 2.74
NOPAT Margin
-4.95% -1.60% -6.16% -1.30% -2.06% -3.86% 3.84% 2.59% -1.67% -3.84% 8.44%
Net Nonoperating Expense Percent (NNEP)
-0.70% 0.08% -1.76% 0.37% 0.43% -0.16% 1.43% 0.70% -0.96% 0.00% -0.05%
Return On Investment Capital (ROIC_SIMPLE)
-1.43% -0.45% - - - -1.21% - - - - -
Cost of Revenue to Revenue
84.91% 83.77% 81.31% 82.69% 83.80% 83.78% 78.62% 78.90% 81.98% 84.37% 104.38%
SG&A Expenses to Revenue
16.93% 13.55% 20.32% 14.04% 14.26% 16.72% 13.22% 14.24% 16.21% 16.89% -16.52%
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
22.16% 18.51% 27.49% 19.16% 19.15% 21.74% 17.33% 18.44% 20.41% 21.12% -13.01%
Earnings before Interest and Taxes (EBIT)
-4.59 -1.47 -5.81 -1.17 -1.69 -2.84 2.23 1.31 -1.05 -2.16 2.81
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-1.19 1.73 -2.63 2.06 1.09 -0.24 4.49 3.38 0.80 -0.50 4.35
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
3.33 5.29 4.57 6.74 6.42 4.25 5.89 5.01 6.64 0.00 7.81
Price to Tangible Book Value (P/TBV)
3.33 5.29 4.57 6.74 6.42 4.25 5.89 5.01 6.64 0.00 7.81
Price to Revenue (P/Rev)
2.90 4.80 3.12 4.95 4.98 3.49 5.18 4.59 3.76 4.27 5.16
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 680.02 451.43 646.08 1,633.48 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% 0.00% 0.00% 0.15% 0.22% 0.15% 0.06% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
5.21 9.14 6.20 10.03 9.74 6.76 10.33 8.95 8.43 0.00 12.03
Enterprise Value to Revenue (EV/Rev)
2.52 4.37 2.91 4.68 4.69 3.13 4.76 4.13 3.62 0.00 4.91
Enterprise Value to EBITDA (EV/EBITDA)
0.00 487.25 2,450.60 143.45 114.55 74.29 109.28 101.08 103.77 0.00 142.51
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 2,687.26 40,067.05 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 3,104.13 50,451.69 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
36.09 62.45 44.27 40.91 44.15 31.33 49.39 52.42 37.76 0.00 29.22
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
-0.42 -0.46 -0.40 -0.43 -0.33 -0.43 -0.44 -0.46 -0.32 0.00 -0.41
Leverage Ratio
1.86 1.82 1.94 1.87 2.05 1.89 1.96 1.93 2.19 0.00 2.06
Compound Leverage Factor
1.52 1.14 1.73 0.80 1.15 1.34 2.72 2.54 2.09 0.00 2.05
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 0.00% 0.01% 0.00% 0.00% 0.03%
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% 0.00% 0.00% 0.00% 0.01% 0.00% 0.01% 0.00% 0.00% 0.03%
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
100.00% 100.00% 100.00% 100.00% 100.00% 99.99% 100.00% 99.99% 100.00% 0.00% 99.97%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 -8.46 0.00 -11.10 0.00 0.00 -7.36
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 0.01
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 -0.07 0.00 1.12 0.00 0.00 -0.06
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 235.77 0.00 -5,540.40 0.00 0.00 67.74
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 -0.07 0.00 1.12 0.00 0.00 -0.06
Altman Z-Score
3.07 4.84 3.31 4.96 4.94 3.57 4.92 4.56 3.65 0.00 4.71
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
2.67 3.47 1.78 2.15 2.43 2.64 3.07 3.55 1.21 0.00 1.68
Quick Ratio
2.51 3.30 1.62 1.96 2.23 2.45 2.86 3.29 0.88 0.00 1.52
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-26 -28 -29 -26 -34 -95 -27 -25 -19 63 -3.84
Operating Cash Flow to CapEx
11.57% 37.75% 6.51% 78.38% 28.18% 25.84% 92.81% 41.71% 19.27% 6.34% 91.60%
Free Cash Flow to Firm to Interest Expense
-1,964.87 -2,182.75 -2,434.46 -1,736.62 -2,795.33 -11,818.09 -1,671.96 -1,098.75 -1,324.09 3,967.86 -147.63
Operating Cash Flow to Interest Expense
327.77 335.54 55.75 581.67 315.83 303.50 687.56 234.17 82.00 33.06 257.50
Operating Cash Flow Less CapEx to Interest Expense
-2,504.15 -553.31 -800.42 -160.47 -805.00 -870.88 -53.25 -327.26 -343.57 -488.44 -23.62
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.71 0.70 0.75 0.74 0.81 0.65 0.74 0.72 0.82 0.00 0.74
Accounts Receivable Turnover
56.82 51.36 48.10 50.14 79.07 41.02 48.10 0.00 18,136.56 0.00 56.55
Inventory Turnover
101.67 107.19 99.33 105.99 104.64 91.01 105.50 131.19 121.11 0.00 122.98
Fixed Asset Turnover
1.86 1.92 1.94 2.00 2.01 1.75 2.06 2.11 2.17 0.00 2.18
Accounts Payable Turnover
29.52 23.31 24.28 27.46 24.43 18.17 23.62 25.60 24.22 0.00 21.75
Days Sales Outstanding (DSO)
6.42 7.11 7.59 7.28 4.62 8.90 7.59 0.00 0.02 0.00 6.45
Days Inventory Outstanding (DIO)
3.59 3.41 3.67 3.44 3.49 4.01 3.46 2.78 3.01 0.00 2.97
Days Payable Outstanding (DPO)
12.36 15.66 15.03 13.29 14.94 20.09 15.46 14.26 15.07 0.00 16.78
Cash Conversion Cycle (CCC)
-2.35 -5.14 -3.77 -2.57 -6.84 -7.18 -4.41 -11.47 -12.03 0.00 -7.36
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
125 120 112 106 102 93 86 81 70 0.00 58
Invested Capital Turnover
2.28 2.36 2.40 2.43 2.47 4.31 2.60 2.59 2.67 0.00 2.60
Increase / (Decrease) in Invested Capital
22 27 25 25 32 93 29 27 18 -65 6.58
Enterprise Value (EV)
650 1,096 691 1,061 998 625 892 721 591 0.00 692
Market Capitalization
751 1,203 742 1,122 1,061 697 970 800 613 643 728
Book Value per Share
$18.65 $20.22 $14.45 $14.82 $14.81 $14.69 $14.82 $16.26 $9.43 $0.00 $9.58
Tangible Book Value per Share
$18.65 $20.22 $14.45 $14.82 $14.81 $14.69 $14.82 $16.26 $9.43 $0.00 $9.58
Total Capital
225 228 163 166 165 164 165 160 92 0.00 93
Total Debt
0.00 0.00 0.00 0.00 0.00 0.02 0.00 0.02 0.00 0.00 0.03
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.02 0.00 0.02 0.00 0.00 0.03
Net Debt
-100 -108 -51 -61 -63 -71 -78 -79 -22 0.00 -36
Capital Expenditures (CapEx)
37 12 10 11 13 9.40 12 13 5.96 8.34 7.31
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-26 -24 -24 -22 -19 -20 -18 -15 -17 0.00 -19
Debt-free Net Working Capital (DFNWC)
59 84 27 39 44 51 60 64 5.37 0.00 17
Net Working Capital (NWC)
59 84 27 39 44 51 60 64 5.37 0.00 17
Net Nonoperating Expense (NNE)
0.57 -0.07 1.14 -0.26 -0.19 0.06 -0.82 -0.40 0.28 0.58 0.02
Net Nonoperating Obligations (NNO)
-100 -108 -51 -61 -63 -71 -78 -79 -22 0.00 -36
Total Depreciation and Amortization (D&A)
3.40 3.20 3.18 3.23 2.78 2.60 2.26 2.07 1.85 1.66 1.54
Debt-free, Cash-free Net Working Capital to Revenue
-10.04% -9.39% -10.15% -9.73% -9.02% -10.16% -9.61% -8.64% -10.37% 0.00% -13.22%
Debt-free Net Working Capital to Revenue
22.92% 33.54% 11.28% 17.02% 20.49% 25.52% 32.14% 36.76% 3.29% 0.00% 12.14%
Net Working Capital to Revenue
22.92% 33.54% 11.28% 17.02% 20.49% 25.52% 32.14% 36.76% 3.29% 0.00% 12.14%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.31) ($0.08) ($0.47) ($0.05) ($0.09) ($0.18) $0.30 $0.16 ($0.10) $0.00 $0.27
Adjusted Weighted Average Basic Shares Outstanding
12.07M 11.42M 11.20M 11.19M 11.18M 11.15M 10.31M 10.49M 9.80M 0.00 9.72M
Adjusted Diluted Earnings per Share
($0.31) ($0.08) ($0.47) ($0.05) ($0.09) ($0.18) $0.29 $0.16 ($0.10) $0.00 $0.27
Adjusted Weighted Average Diluted Shares Outstanding
12.07M 11.42M 11.20M 11.19M 11.18M 11.15M 10.64M 10.81M 9.80M 0.00 9.72M
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
12.09M 12.07M 11.26M 11.24M 11.23M 11.16M 11.15M 11.11M 9.82M 0.00 9.79M
Normalized Net Operating Profit after Tax (NOPAT)
-3.21 -1.03 -4.06 -0.82 -1.18 -1.99 2.11 1.28 -0.73 -1.51 2.74
Normalized NOPAT Margin
-4.95% -1.60% -6.16% -1.30% -2.06% -3.86% 3.84% 2.59% -1.67% -3.84% 8.44%
Pre Tax Income Margin
-5.77% -1.43% -7.85% -0.79% -1.65% -3.90% 5.63% 3.50% -2.28% -5.29% 8.58%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-353.00 -113.38 -483.75 -77.93 -140.83 -355.13 139.31 56.87 -74.93 -134.75 107.96
NOPAT to Interest Expense
-247.10 -79.37 -338.63 -54.55 -98.58 -248.59 131.79 55.51 -52.45 -94.33 105.52
EBIT Less CapEx to Interest Expense
-3,184.92 -1,002.23 -1,339.92 -820.07 -1,261.67 -1,529.50 -601.50 -504.57 -500.50 -656.25 -173.15
NOPAT Less CapEx to Interest Expense
-3,079.02 -968.22 -1,194.79 -796.69 -1,219.42 -1,422.96 -609.02 -505.92 -478.02 -615.83 -175.59
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%

Frequently Asked Questions About Kura Sushi USA's Financials

When does Kura Sushi USA's financial year end?

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

How has Kura Sushi USA's net income changed over the last 2 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, rising from -$764 thousand in 2022. The previous period was $1.50 million in 2023. Check out Kura Sushi USA's forecast to explore projected trends and price targets.

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 revenue changed over the last 2 years?

Over the last 2 years, Kura Sushi USA's total revenue changed from $141.09 million in 2022 to $237.86 million in 2024, a change of 68.6%.

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 53.6% increase since 2022.

How much cash does Kura Sushi USA have?

In the past 2 years, Kura Sushi USA's cash and equivalents has ranged from $35.78 million in 2022 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 2 years?

Over the last 2 years, Kura Sushi USA's book value per share changed from 9.58 in 2022 to 14.45 in 2024, a change of 50.9%.



This page (NASDAQ:KRUS) was last updated on 5/29/2025 by MarketBeat.com Staff
From Our Partners