Kura Sushi USA (KRUS) Financials

$53.22 +2.15 (+4.21%)

Closing price 05/19/2026 04:00 PM Eastern

Extended Trading

$54.25 +1.03 (+1.94%)

As of 05/19/2026 07:53 PM 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	2025
Period end date	8/31/2018	8/31/2019	8/31/2020	8/31/2021	8/31/2022	8/31/2023	8/31/2024	8/31/2025
Net Income / (Loss) Attributable to Common Shareholders	1.74	1.46	-17	-10	-0.76	1.50	-8.80	-1.90
Consolidated Net Income / (Loss)	1.74	1.46	-17	-10	-0.76	1.50	-8.80	-1.90
Net Income / (Loss) Continuing Operations	1.74	1.46	-17	-10	-0.76	1.50	-8.80	-1.90
Total Pre-Tax Income	1.75	1.52	-16	-10	-0.69	1.74	-8.64	-1.73
Total Operating Income	1.86	1.66	-16	-9.99	-0.75	0.33	-12	-4.76
Total Gross Profit	15	19	5.43	10	27	36	41	47
Total Revenue	52	64	45	65	141	187	238	283
Operating Revenue	52	64	45	65	141	187	238	283
Total Cost of Revenue	37	46	40	55	114	151	197	236
Operating Cost of Revenue	37	46	40	44	96	127	163	195
Other Cost of Revenue	-	-	-	10	18	24	34	41
Total Operating Expenses	13	17	22	20	28	36	52	52
Selling, General & Admin Expense	11	15	19	16	22	28	39	38
Depreciation Expense	1.68	2.17	3.16	4.52	5.61	7.83	12	14
Impairment Charge	0.24	-	-	-	0.00	0.00	1.55	0.00
Total Other Income / (Expense), net	-0.12	-0.14	0.31	-0.20	0.06	1.40	2.87	3.03
Interest Expense	0.13	0.19	0.14	0.22	0.09	0.07	0.05	0.07
Interest & Investment Income	0.01	0.05	0.45	0.02	0.15	1.47	2.92	3.10
Income Tax Expense	0.01	0.07	1.17	0.11	0.07	0.23	0.17	0.18
Basic Earnings per Share	$0.35	$0.28	($2.08)	($1.21)	($0.08)	$0.15	($0.79)	($0.16)
Weighted Average Basic Shares Outstanding	5M	5.28M	8.34M	8.53M	9.72M	10.31M	11.20M	11.92M
Diluted Earnings per Share	$0.34	$0.26	($2.08)	($1.21)	($0.08)	$0.14	($0.79)	($0.16)
Weighted Average Diluted Shares Outstanding	5.05M	5.51M	8.34M	8.53M	9.72M	10.64M	11.20M	11.92M
Weighted Average Basic & Diluted Shares Outstanding	-	-	8.34M	9.70M	9.79M	11.15M	11.26M	12.11M

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	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026	Q2 2026
Period end date	8/31/2023	11/30/2023	2/29/2024	5/31/2024	8/31/2024	11/30/2024	2/28/2025	5/31/2025	8/31/2025	11/30/2025	2/28/2026
Net Income / (Loss) Attributable to Common Shareholders	2.93	-2.05	-1.00	-0.56	-5.20	-0.96	-3.78	0.57	2.27	-3.06	-1.71
Consolidated Net Income / (Loss)	2.93	-2.05	-1.00	-0.56	-5.20	-0.96	-3.78	0.57	2.27	-3.06	-1.71
Net Income / (Loss) Continuing Operations	2.93	-2.05	-1.00	-0.56	-5.20	-0.96	-3.78	0.57	2.27	-3.06	-1.71
Total Pre-Tax Income	3.09	-2.01	-0.95	-0.50	-5.18	-0.92	-3.74	0.62	2.32	-3.02	-1.66
Total Operating Income	2.23	-2.84	-1.69	-1.17	-5.81	-1.47	-4.59	-0.16	1.46	-3.68	-2.23
Total Gross Profit	12	8.35	9.28	11	12	10	9.79	12	15	9.98	13
Total Revenue	55	51	57	63	66	64	65	74	79	73	80
Operating Revenue	55	51	57	63	66	64	65	74	79	73	80
Total Cost of Revenue	43	43	48	52	54	54	55	62	65	63	67
Operating Cost of Revenue	36	36	40	43	44	45	46	51	53	52	55
Other Cost of Revenue	7.56	7.44	8.20	8.92	9.73	9.34	8.78	11	12	12	12
Total Operating Expenses	9.52	11	11	12	18	12	14	12	13	14	15
Selling, General & Admin Expense	7.26	8.61	8.17	8.86	13	8.73	11	8.74	9.29	9.55	11
Depreciation Expense	2.26	2.58	2.80	3.23	3.18	3.20	3.40	3.56	3.89	4.11	4.28
Total Other Income / (Expense), net	0.86	0.83	0.74	0.67	0.62	0.55	0.85	0.78	0.85	0.66	0.57
Interest Expense	0.02	0.01	0.01	0.02	0.01	0.01	0.01	0.03	0.01	0.02	0.02
Interest & Investment Income	0.88	0.84	0.75	0.69	0.64	0.57	0.86	0.81	0.87	0.67	0.58
Income Tax Expense	0.17	0.04	0.05	0.06	0.02	0.04	0.04	0.06	0.04	0.04	0.05
Basic Earnings per Share	$0.30	($0.18)	($0.09)	($0.05)	($0.47)	($0.08)	($0.31)	$0.05	$0.18	($0.25)	($0.14)
Weighted Average Basic Shares Outstanding	10.31M	11.15M	11.18M	11.19M	11.20M	11.42M	12.07M	12.09M	11.92M	12.11M	12.12M
Diluted Earnings per Share	$0.29	($0.18)	($0.09)	($0.05)	($0.47)	($0.08)	($0.31)	$0.05	$0.18	($0.25)	($0.14)
Weighted Average Diluted Shares Outstanding	10.64M	11.15M	11.18M	11.19M	11.20M	11.42M	12.07M	12.31M	11.92M	12.11M	12.12M
Weighted Average Basic & Diluted Shares Outstanding	11.15M	11.16M	11.23M	11.24M	11.26M	12.07M	12.09M	12.09M	12.11M	12.11M	12.15M

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	2025
Period end date	8/31/2018	8/31/2019	8/31/2020	8/31/2021	8/31/2022	8/31/2023	8/31/2024	8/31/2025
Net Change in Cash & Equivalents	2.83	32	-29	31	-4.65	34	-19	-3.49
Net Cash From Operating Activities	5.24	5.99	-13	-7.15	24	18	16	25
Net Cash From Continuing Operating Activities	5.24	5.99	-13	-7.15	24	18	16	25
Net Income / (Loss) Continuing Operations	1.74	1.46	-17	-10	-0.76	1.50	-8.80	-1.90
Consolidated Net Income / (Loss)	1.74	1.46	-17	-10	-0.76	1.50	-8.80	-1.90
Depreciation Expense	1.68	2.17	3.16	4.52	5.61	7.83	12	14
Amortization Expense	-	-	-	-	-	0.00	0.00	0.35
Non-Cash Adjustments To Reconcile Net Income	0.34	0.37	3.50	3.87	5.79	3.70	5.83	4.88
Changes in Operating Assets and Liabilities, net	1.48	2.00	-2.30	-5.24	13	5.03	6.80	7.34
Net Cash From Investing Activities	-6.59	-11	-15	-15	-28	-50	-36	-94
Net Cash From Continuing Investing Activities	-6.59	-11	-15	-15	-28	-50	-36	-94
Purchase of Property, Plant & Equipment	-7.09	-11	-14	-14	-27	-48	-48	-121
Acquisitions	-0.02	-0.53	-0.06	-0.16	-0.90	-1.74	-0.28	-2.19
Sale and/or Maturity of Investments	0.01	-	-	0.00	0.00	0.75	12	30
Other Investing Activities, net	0.00	0.00	-0.32	-0.44	-0.51	-0.55	-0.43	-0.51
Net Cash From Financing Activities	4.18	38	-1.00	53	-0.17	66	2.14	66
Net Cash From Continuing Financing Activities	4.18	38	-1.00	53	-0.17	66	2.14	66
Repayment of Debt	-0.82	-4.96	-7.02	-1.03	-0.98	-0.50	-0.08	-0.05
Repurchase of Common Equity	0.00	-4.79	0.00	0.00	0.00	0.00	0.00	0.00
Issuance of Debt	0.00	3.92	0.00	71	0.00	0.00	0.00	0.00
Issuance of Common Equity	5.00	43	0.00	0.00	0.00	0.00	0.00	0.00
Other Financing Activities, net	0.00	0.00	6.01	-17	0.81	66	2.21	66
Cash Income Taxes Paid	0.00	0.06	0.13	0.15	0.21	0.11	0.27	0.26

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	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026	Q2 2026
Period end date	8/31/2023	11/30/2023	2/29/2024	5/31/2024	8/31/2024	11/30/2024	2/28/2025	5/31/2025	8/31/2025	11/30/2025	2/28/2026
Net Change in Cash & Equivalents	-0.78	-5.54	-7.39	2.64	-8.42	57	-23	-38	0.37	-12	-8.76
Net Cash From Operating Activities	11	2.43	3.79	8.73	0.67	4.36	4.26	6.72	9.37	0.53	7.56
Net Cash From Continuing Operating Activities	11	2.43	3.79	8.73	0.67	4.36	4.26	6.72	9.37	0.53	7.56
Net Income / (Loss) Continuing Operations	2.93	-2.05	-1.00	-0.56	-5.20	-0.96	-3.78	0.57	2.27	-3.06	-1.71
Consolidated Net Income / (Loss)	2.93	-2.05	-1.00	-0.56	-5.20	-0.96	-3.78	0.57	2.27	-3.06	-1.71
Depreciation Expense	2.26	2.60	2.78	3.23	3.18	3.20	3.40	3.56	3.89	4.11	4.28
Amortization Expense	-	-	-	-	-	0.00	-	0.13	0.06	0.06	0.07
Non-Cash Adjustments To Reconcile Net Income	1.85	2.18	2.13	2.37	3.74	3.08	-0.18	1.30	1.23	1.15	1.23
Changes in Operating Assets and Liabilities, net	3.97	-0.30	-0.12	3.68	-1.04	-0.96	4.67	1.17	1.92	-1.73	3.71
Net Cash From Investing Activities	-13	-8.02	-13	-6.62	-9.20	-13	-27	-45	-9.54	-13	-16
Net Cash From Continuing Investing Activities	-13	-8.02	-13	-6.62	-9.20	-13	-27	-45	-9.54	-13	-16
Purchase of Property, Plant & Equipment	-12	-9.40	-13	-11	-10	-12	-37	-59	-14	-32	-31
Acquisitions	-0.80	-0.08	-0.04	-0.10	-0.06	-0.81	-0.08	-0.12	-1.18	-0.06	-0.92
Sale and/or Maturity of Investments	0.75	4.50	1.50	4.50	1.50	0.00	10	14	5.80	20	15
Other Investing Activities, net	-0.23	-0.05	-0.13	-0.14	-0.12	-0.14	-	-0.14	-0.24	-0.08	-0.03
Net Cash From Financing Activities	0.89	0.06	1.44	0.53	0.12	65	0.13	0.03	0.54	0.00	0.07
Net Cash From Continuing Financing Activities	0.89	0.06	1.44	0.53	0.12	65	0.13	0.03	0.54	0.00	0.07
Repayment of Debt	-0.05	-0.05	0.01	-0.02	-0.02	-0.02	-0.02	-0.01	-0.00	-0.02	-0.02
Other Financing Activities, net	0.95	0.11	1.43	0.55	0.13	0.22	0.15	0.05	65	0.02	0.09
Cash Income Taxes Paid	-0.08	-	-	0.17	-0.02	0.00	-	0.20	0.03	0.02	0.01

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	2025
Period end date	8/31/2019	8/31/2020	8/31/2021	8/31/2022	8/31/2023	8/31/2024	8/31/2025
Total Assets	76	118	178	201	305	329	431
Total Current Assets	42	15	57	42	89	61	75
Cash & Equivalents	38	9.26	40	36	70	51	47
Short-Term Investments	-	-	-	0.00	8.54	0.00	15
Accounts Receivable	1.17	0.01	2.35	2.64	5.15	4.74	6.54
Inventories, net	0.54	0.37	0.73	1.12	1.75	2.22	2.14
Prepaid Expenses	1.74	3.01	14	2.85	4.23	3.39	4.31
Plant, Property, & Equipment, net	32	46	54	76	106	139	171
Total Noncurrent Assets	2.99	58	66	83	109	129	184
Long-Term Investments	-	-	-	-	-	0.00	30
Other Noncurrent Operating Assets	1.87	58	66	83	109	129	155
Total Liabilities & Shareholders' Equity	76	118	178	201	305	329	431
Total Liabilities	14	73	87	108	140	166	200
Total Current Liabilities	8.29	14	20	25	29	34	43
Accounts Payable	3.68	4.92	4.92	5.56	7.25	8.98	12
Accrued Expenses	2.98	2.51	7.43	9.69	10	13	14
Other Taxes Payable	0.55	0.19	0.87	1.24	1.69	1.90	2.21
Other Current Liabilities	1.08	6.31	6.83	8.78	9.78	11	15
Total Noncurrent Liabilities	5.94	59	67	83	111	131	157
Other Noncurrent Operating Liabilities	3.75	59	66	83	111	131	157
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	62	46	91	93	165	163	231
Total Preferred & Common Equity	62	46	91	93	165	163	231
Preferred Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	62	46	91	93	165	163	231
Common Stock	59	60	116	119	189	196	266
Retained Earnings	2.73	-15	-25	-26	-24	-33	-35
Accumulated Other Comprehensive Income / (Loss)	-	-	-	0.00	0.04	0.00	-0.02

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	Q3 2022	Q2 2023	Q3 2023	Q1 2024	Q2 2024	Q3 2024	Q1 2025	Q2 2025	Q3 2025	Q1 2026	Q2 2026
Period end date	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	11/30/2025	2/28/2026
Total Assets	196	213	286	309	316	325	404	410	419	444	461
Total Current Assets	45	31	89	82	74	72	118	95	72	65	63
Cash & Equivalents	36	22	70	64	57	59	108	85	47	35	27
Short-Term Investments	-	-	8.74	7.05	6.08	1.25	-	0.00	13	15	21
Accounts Receivable	0.00	0.01	3.54	4.87	5.38	5.51	4.90	3.72	5.14	6.41	6.59
Inventories, net	0.88	1.44	1.39	1.77	1.87	2.13	2.11	2.35	2.29	2.45	2.56
Prepaid Expenses	6.11	3.45	5.12	4.20	4.12	3.99	3.57	3.45	4.09	5.20	5.57
Plant, Property, & Equipment, net	69	88	97	114	124	131	146	154	165	182	193
Total Noncurrent Assets	82	94	100	113	117	122	139	162	182	197	205
Long-Term Investments	-	-	-	-	-	-	-	15	33	28	22
Other Noncurrent Operating Assets	82	94	100	113	117	122	139	146	150	169	183
Total Liabilities & Shareholders' Equity	196	213	286	309	316	325	404	410	419	444	461
Total Liabilities	106	120	127	146	150	158	176	185	192	214	232
Total Current Liabilities	24	25	25	31	31	34	34	35	39	40	43
Accounts Payable	6.12	6.81	5.52	8.87	7.37	8.06	8.96	7.19	9.30	9.57	11
Accrued Expenses	9.23	8.16	9.02	9.60	11	12	11	13	13	13	14
Other Taxes Payable	1.17	1.34	1.45	1.77	1.63	1.77	1.84	1.64	2.10	2.09	1.97
Other Current Liabilities	7.84	9.16	9.13	11	11	12	12	13	14	16	16
Total Noncurrent Liabilities	81	95	101	114	120	125	142	150	154	174	189
Other Noncurrent Operating Liabilities	81	95	101	114	120	125	142	150	154	174	189
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	90	92	160	164	165	166	228	225	227	229	229
Total Preferred & Common Equity	90	92	160	164	165	166	228	225	227	229	229
Preferred Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	90	92	160	164	165	166	228	225	227	229	229
Common Stock	118	121	187	190	192	194	262	263	264	267	268
Retained Earnings	-28	-29	-27	-26	-27	-28	-34	-38	-37	-38	-40
Accumulated Other Comprehensive Income / (Loss)	-	-	-0.01	0.05	0.08	0.00	0.00	0.00	-0.01	0.02	0.02

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	2025
Period end date	8/31/2018	8/31/2019	8/31/2020	8/31/2021	8/31/2022	8/31/2023	8/31/2024	8/31/2025
Growth Metrics	-	-	-	-	-	-	-	-
Revenue Growth	0.00%	24.16%	-29.69%	43.67%	117.42%	32.84%	26.91%	18.88%
EBITDA Growth	0.00%	8.14%	-448.61%	59.01%	188.88%	68.02%	-96.55%	3,314.89%
EBIT Growth	0.00%	-10.84%	-1,093.26%	39.45%	92.45%	144.03%	-3,565.36%	58.62%
NOPAT Growth	0.00%	-14.58%	-827.75%	39.45%	92.45%	154.46%	-2,902.05%	58.62%
Net Income Growth	0.00%	-16.42%	-1,292.17%	40.69%	92.58%	296.60%	-686.15%	78.37%
EPS Growth	0.00%	-23.53%	-900.00%	41.83%	93.39%	275.00%	-664.29%	79.75%
Operating Cash Flow Growth	0.00%	14.30%	-316.99%	45.05%	431.57%	-23.76%	-13.57%	58.28%
Free Cash Flow Firm Growth	0.00%	0.00%	-5.83%	9.92%	66.93%	-301.88%	-16.21%	7.10%
Invested Capital Growth	0.00%	0.00%	51.03%	39.79%	12.92%	50.15%	29.11%	24.66%
Revenue Q/Q Growth	0.00%	0.00%	0.00%	52.70%	11.08%	7.41%	4.89%	4.99%
EBITDA Q/Q Growth	0.00%	0.00%	0.00%	-102.18%	166.97%	14.42%	-96.19%	640.77%
EBIT Q/Q Growth	0.00%	0.00%	0.00%	-43.46%	93.98%	1,744.44%	-231.46%	60.42%
NOPAT Q/Q Growth	0.00%	0.00%	0.00%	-43.46%	93.98%	1,910.59%	-231.46%	60.42%
Net Income Q/Q Growth	0.00%	0.00%	0.00%	-42.85%	93.94%	206.53%	-1,198.53%	79.70%
EPS Q/Q Growth	0.00%	0.00%	0.00%	37.63%	77.14%	250.00%	-2,533.33%	80.25%
Operating Cash Flow Q/Q Growth	0.00%	0.00%	-59.75%	40.48%	21.20%	31.30%	-39.82%	54.38%
Free Cash Flow Firm Q/Q Growth	0.00%	0.00%	0.00%	0.00%	76.15%	-7.68%	-20.04%	15.76%
Invested Capital Q/Q Growth	0.00%	0.00%	0.00%	54.63%	6.58%	7.28%	5.47%	3.81%
Profitability Metrics	-	-	-	-	-	-	-	-
Gross Margin	29.27%	29.05%	12.02%	15.77%	19.24%	19.31%	17.19%	16.63%
EBITDA Margin	6.84%	5.96%	-29.53%	-8.42%	3.44%	4.36%	0.12%	3.41%
Operating Margin	3.60%	2.59%	-36.53%	-15.39%	-0.53%	0.18%	-4.84%	-1.68%
EBIT Margin	3.60%	2.59%	-36.53%	-15.39%	-0.53%	0.18%	-4.84%	-1.68%
Profit (Net Income) Margin	3.37%	2.27%	-38.43%	-15.87%	-0.54%	0.80%	-3.70%	-0.67%
Tax Burden Percent	99.71%	95.54%	107.25%	101.04%	110.72%	86.57%	101.93%	110.12%
Interest Burden Percent	93.77%	91.75%	98.10%	102.00%	91.51%	522.59%	75.07%	36.32%
Effective Tax Rate	0.29%	4.46%	0.00%	0.00%	0.00%	13.43%	0.00%	0.00%
Return on Invested Capital (ROIC)	0.00%	13.15%	-38.12%	-16.00%	-0.97%	0.40%	-8.14%	-2.66%
ROIC Less NNEP Spread (ROIC-NNEP)	0.00%	13.84%	-13.56%	-2.56%	-0.35%	-1.73%	-6.98%	-4.66%
Return on Net Nonoperating Assets (RNNOA)	0.00%	-8.47%	5.94%	0.92%	0.14%	0.77%	2.76%	1.69%
Return on Equity (ROE)	0.00%	4.68%	-32.18%	-15.08%	-0.83%	1.16%	-5.38%	-0.97%
Cash Return on Invested Capital (CROIC)	0.00%	-186.85%	-78.78%	-49.19%	-13.11%	-39.70%	-33.55%	-24.62%
Operating Return on Assets (OROA)	0.00%	2.17%	-16.94%	-6.75%	-0.40%	0.13%	-3.63%	-1.25%
Return on Assets (ROA)	0.00%	1.91%	-17.82%	-6.96%	-0.40%	0.59%	-2.78%	-0.50%
Return on Common Equity (ROCE)	0.00%	4.68%	-32.18%	-15.08%	-0.83%	1.16%	-5.38%	-0.97%
Return on Equity Simple (ROE_SIMPLE)	0.00%	2.34%	-37.97%	-11.33%	-0.82%	0.91%	-5.42%	0.00%
Net Operating Profit after Tax (NOPAT)	1.86	1.59	-12	-6.99	-0.53	0.29	-8.05	-3.33
NOPAT Margin	3.59%	2.47%	-25.57%	-10.78%	-0.37%	0.15%	-3.39%	-1.18%
Net Nonoperating Expense Percent (NNEP)	0.00%	-0.69%	-24.56%	-13.44%	-0.62%	2.13%	-1.16%	2.00%
Return On Investment Capital (ROIC_SIMPLE)	-	-	-	-	-	-	-	-1.44%
Cost of Revenue to Revenue	70.73%	70.95%	87.98%	84.23%	80.76%	80.69%	82.81%	83.37%
SG&A Expenses to Revenue	21.97%	23.09%	41.55%	24.20%	15.80%	14.96%	16.42%	13.35%
R&D to Revenue	0.00%	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%	18.32%
Earnings before Interest and Taxes (EBIT)	1.86	1.66	-16	-9.99	-0.75	0.33	-12	-4.76
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	3.54	3.83	-13	-5.47	4.86	8.16	0.28	9.63
Valuation Ratios	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	0.00	1.17	2.23	4.71	7.81	5.89	4.57	4.44
Price to Tangible Book Value (P/TBV)	0.00	1.17	2.23	4.71	7.81	5.89	4.57	4.44
Price to Revenue (P/Rev)	0.78	1.13	2.26	6.60	5.16	5.18	3.12	3.63
Price to Earnings (P/E)	23.31	49.93	0.00	0.00	0.00	646.08	0.00	0.00
Dividend Yield	0.00%	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%	0.00%
Enterprise Value to Invested Capital (EV/IC)	0.00	1.44	2.54	7.62	12.03	10.33	6.20	6.71
Enterprise Value to Revenue (EV/Rev)	0.00	0.54	2.05	5.98	4.91	4.76	2.91	3.30
Enterprise Value to EBITDA (EV/EBITDA)	0.00	9.06	0.00	0.00	142.51	109.28	2,450.60	96.95
Enterprise Value to EBIT (EV/EBIT)	0.00	20.87	0.00	0.00	0.00	2,687.26	0.00	0.00
Enterprise Value to NOPAT (EV/NOPAT)	0.00	21.84	0.00	0.00	0.00	3,104.13	0.00	0.00
Enterprise Value to Operating Cash Flow (EV/OCF)	0.00	5.78	0.00	0.00	29.22	49.39	44.27	37.78
Enterprise Value to Free Cash Flow (EV/FCFF)	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	0.01	0.00	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	0.00
Financial Leverage	0.00	-0.61	-0.44	-0.36	-0.41	-0.44	-0.40	-0.36
Leverage Ratio	0.00	1.23	1.81	2.17	2.06	1.96	1.94	1.93
Compound Leverage Factor	0.00	1.13	1.77	2.21	1.88	10.25	1.45	0.70
Debt to Total Capital	0.00%	0.00%	0.00%	0.60%	0.03%	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%
Long-Term Debt to Total Capital	0.00%	0.00%	0.00%	0.60%	0.03%	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%
Noncontrolling Interests to Total Capital	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%	100.00%	99.40%	99.97%	100.00%	100.00%	100.00%
Debt to EBITDA	0.00	0.00	0.00	-0.10	0.01	0.00	0.00	0.00
Net Debt to EBITDA	0.00	0.00	0.00	7.30	-7.36	0.00	0.00	0.00
Long-Term Debt to EBITDA	0.00	0.00	0.00	-0.10	0.01	0.00	0.00	0.00
Debt to NOPAT	0.00	0.00	0.00	-0.08	-0.06	0.00	0.00	0.00
Net Debt to NOPAT	0.00	0.00	0.00	5.70	67.74	0.00	0.00	0.00
Long-Term Debt to NOPAT	0.00	0.00	0.00	-0.08	-0.06	0.00	0.00	0.00
Altman Z-Score	0.00	4.55	0.60	3.20	4.66	4.90	3.25	3.68
Noncontrolling Interest Sharing Ratio	0.00%	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	1.76
Quick Ratio	0.00	4.73	0.67	2.13	1.52	2.86	1.62	1.61
Cash Flow Metrics	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	0.00	-23	-24	-21	-7.11	-29	-33	-31
Operating Cash Flow to CapEx	79.60%	55.87%	-90.31%	-50.77%	88.52%	46.24%	35.28%	20.45%
Free Cash Flow to Firm to Interest Expense	0.00	-119.95	-175.48	-97.72	-81.72	-414.10	-706.46	-440.67
Operating Cash Flow to Interest Expense	40.96	31.88	-95.62	-32.48	272.34	261.80	332.17	353.01
Operating Cash Flow Less CapEx to Interest Expense	-10.50	-25.18	-201.50	-96.46	-35.31	-304.41	-609.34	-1,373.04
Efficiency Ratios	-	-	-	-	-	-	-	-
Asset Turnover	0.00	0.84	0.46	0.44	0.74	0.74	0.75	0.74
Accounts Receivable Turnover	0.00	54.72	76.17	54.99	56.55	48.10	48.10	50.16
Inventory Turnover	0.00	84.57	87.72	99.38	122.98	105.50	99.33	108.13
Fixed Asset Turnover	0.00	2.01	1.17	1.31	2.18	2.06	1.94	1.83
Accounts Payable Turnover	0.00	12.37	9.24	11.11	21.75	23.62	24.28	22.99
Days Sales Outstanding (DSO)	0.00	6.67	4.79	6.64	6.45	7.59	7.59	7.28
Days Inventory Outstanding (DIO)	0.00	4.32	4.16	3.67	2.97	3.46	3.67	3.38
Days Payable Outstanding (DPO)	0.00	29.50	39.51	32.85	16.78	15.46	15.03	15.88
Cash Conversion Cycle (CCC)	0.00	-18.51	-30.56	-22.54	-7.36	-4.41	-3.77	-5.23
Capital & Investment Metrics	-	-	-	-	-	-	-	-
Invested Capital	0.00	24	36	51	58	86	112	139
Invested Capital Turnover	0.00	5.32	1.49	1.48	2.60	2.60	2.40	2.26
Increase / (Decrease) in Invested Capital	0.00	24	12	15	6.58	29	25	28
Enterprise Value (EV)	0.00	35	93	388	692	892	691	934
Market Capitalization	41	73	102	428	728	970	742	1,026
Book Value per Share	$0.00	$11.77	$5.48	$10.78	$9.58	$14.82	$14.45	$19.11
Tangible Book Value per Share	$0.00	$11.77	$5.48	$10.78	$9.58	$14.82	$14.45	$19.11
Total Capital	0.00	62	46	91	93	165	163	231
Total Debt	0.00	0.00	0.00	0.55	0.03	0.00	0.00	0.00
Total Long-Term Debt	0.00	0.00	0.00	0.55	0.03	0.00	0.00	0.00
Net Debt	0.00	-38	-9.26	-40	-36	-78	-51	-92
Capital Expenditures (CapEx)	6.59	11	14	14	27	39	44	121
Debt-free, Cash-free Net Working Capital (DFCFNWC)	0.00	-4.83	-8.41	-3.01	-19	-18	-24	-30
Debt-free Net Working Capital (DFNWC)	0.00	33	0.85	37	17	60	27	33
Net Working Capital (NWC)	0.00	33	0.85	37	17	60	27	33
Net Nonoperating Expense (NNE)	0.12	0.13	5.81	3.30	0.24	-1.21	0.75	-1.43
Net Nonoperating Obligations (NNO)	0.00	-38	-9.26	-40	-36	-78	-51	-92
Total Depreciation and Amortization (D&A)	1.68	2.17	3.16	4.52	5.61	7.83	12	14
Debt-free, Cash-free Net Working Capital to Revenue	0.00%	-7.52%	-18.61%	-4.64%	-13.22%	-9.61%	-10.15%	-10.54%
Debt-free Net Working Capital to Revenue	0.00%	51.69%	1.89%	57.67%	12.14%	32.14%	11.28%	11.55%
Net Working Capital to Revenue	0.00%	51.69%	1.89%	57.67%	12.14%	32.14%	11.28%	11.55%
Earnings Adjustments	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.00	$0.00	($2.08)	($1.21)	($0.08)	$0.15	($0.79)	($0.16)
Adjusted Weighted Average Basic Shares Outstanding	0.00	0.00	8.34M	8.53M	9.72M	10.31M	11.20M	11.92M
Adjusted Diluted Earnings per Share	$0.00	$0.00	($2.08)	($1.21)	($0.08)	$0.14	($0.79)	($0.16)
Adjusted Weighted Average Diluted Shares Outstanding	0.00	0.00	8.34M	8.53M	9.72M	10.64M	11.20M	11.92M
Adjusted Basic & Diluted Earnings per Share	$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	0.00	8.34M	9.70M	9.79M	11.15M	11.26M	12.11M
Normalized Net Operating Profit after Tax (NOPAT)	2.09	1.59	-12	-6.99	-0.53	0.29	-6.97	-3.33
Normalized NOPAT Margin	4.04%	2.47%	-25.57%	-10.78%	-0.37%	0.15%	-2.93%	-1.18%
Pre Tax Income Margin	3.38%	2.37%	-35.83%	-15.70%	-0.49%	0.93%	-3.63%	-0.61%
Debt Service Ratios	-	-	-	-	-	-	-	-
EBIT to Interest Expense	14.55	8.84	-121.31	-45.40	-8.67	4.81	-244.79	-68.01
NOPAT to Interest Expense	14.51	8.44	-84.92	-31.78	-6.07	4.17	-171.35	-47.61
EBIT Less CapEx to Interest Expense	-36.91	-48.22	-227.19	-109.39	-316.32	-561.39	-1,186.30	-1,794.07
NOPAT Less CapEx to Interest Expense	-36.95	-48.61	-190.80	-95.77	-313.72	-562.04	-1,112.86	-1,773.67
Payout Ratios	-	-	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	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%	0.00%

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

Metric	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026	Q2 2026
Period end date	8/31/2023	11/30/2023	2/29/2024	5/31/2024	8/31/2024	11/30/2024	2/28/2025	5/31/2025	8/31/2025	11/30/2025	2/28/2026
DEI Shares Outstanding	-	-	-	-	-	-	-	-	-	-	12,111,477.00
DEI Adjusted Shares Outstanding	-	-	-	-	-	-	-	-	-	-	12,111,477.00
DEI Earnings Per Adjusted Shares Outstanding	-	-	-	-	-	-	-	-	-	-	-0.14
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	68.95%	30.92%	30.37%	28.12%	20.18%	25.22%	13.27%	17.25%	20.35%	13.96%	23.31%
EBITDA Growth	3.15%	51.31%	36.89%	-38.90%	-158.61%	816.18%	-209.35%	71.00%	305.93%	-71.55%	303.66%
EBIT Growth	-20.59%	-31.77%	-61.11%	-189.37%	-360.43%	48.12%	-171.54%	86.14%	125.22%	-149.66%	51.45%
NOPAT Growth	-23.14%	-31.77%	-61.11%	-164.09%	-292.71%	48.12%	-171.54%	81.96%	135.36%	-149.66%	51.45%
Net Income Growth	7.30%	1.96%	1.67%	-133.21%	-277.81%	53.05%	-278.86%	201.25%	143.70%	-218.42%	54.72%
EPS Growth	7.41%	14.29%	10.00%	-131.25%	-262.07%	55.56%	-244.44%	200.00%	138.30%	-212.50%	54.84%
Operating Cash Flow Growth	64.32%	358.98%	230.14%	61.99%	-93.92%	79.65%	12.43%	-23.04%	1,301.05%	-87.87%	77.45%
Free Cash Flow Firm Growth	-596.94%	-248.92%	-80.95%	-3.08%	-9.20%	69.99%	23.85%	-8.81%	10.74%	-17.46%	-40.54%
Invested Capital Growth	50.15%	0.00%	46.18%	31.33%	29.11%	29.54%	21.80%	26.66%	24.66%	25.65%	27.52%
Revenue Q/Q Growth	11.56%	-6.29%	11.30%	10.11%	4.64%	-2.36%	0.68%	13.98%	7.41%	-7.54%	8.93%
EBITDA Q/Q Growth	32.95%	-105.37%	552.70%	89.00%	-227.55%	165.63%	-169.12%	395.56%	53.60%	-90.93%	330.55%
EBIT Q/Q Growth	70.41%	-227.46%	40.51%	30.83%	-396.58%	74.61%	-211.33%	96.47%	1,003.70%	-351.37%	39.46%
NOPAT Q/Q Growth	65.14%	-194.31%	40.51%	30.83%	-396.58%	74.61%	-211.33%	95.40%	1,073.26%	-279.29%	39.46%
Net Income Q/Q Growth	74.11%	-169.98%	51.25%	44.09%	-832.08%	81.52%	-293.44%	114.94%	302.30%	-234.62%	44.05%
EPS Q/Q Growth	81.25%	-162.07%	50.00%	44.44%	-840.00%	82.98%	-287.50%	116.13%	260.00%	-238.89%	44.00%
Operating Cash Flow Q/Q Growth	104.25%	-77.93%	56.10%	130.21%	-92.33%	552.02%	-2.32%	57.59%	39.58%	-94.36%	1,329.30%
Free Cash Flow Firm Q/Q Growth	-5.86%	-253.42%	64.52%	22.34%	-12.15%	2.87%	9.98%	-10.96%	8.00%	-27.81%	-7.71%
Invested Capital Q/Q Growth	7.28%	7.12%	10.68%	3.25%	5.47%	7.48%	4.06%	7.37%	3.81%	8.33%	5.61%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	21.38%	16.22%	16.20%	17.31%	18.69%	16.23%	15.09%	16.41%	18.43%	13.59%	16.27%
EBITDA Margin	8.17%	-0.47%	1.90%	3.27%	-3.98%	2.68%	-1.84%	4.77%	6.82%	0.67%	2.64%
Operating Margin	4.06%	-5.52%	-2.95%	-1.85%	-8.79%	-2.29%	-7.07%	-0.22%	1.84%	-5.01%	-2.78%
EBIT Margin	4.06%	-5.52%	-2.95%	-1.85%	-8.79%	-2.29%	-7.07%	-0.22%	1.84%	-5.01%	-2.78%
Profit (Net Income) Margin	5.33%	-3.98%	-1.74%	-0.88%	-7.88%	-1.49%	-5.83%	0.76%	2.86%	-4.17%	-2.14%
Tax Burden Percent	94.60%	101.89%	105.27%	112.05%	100.37%	104.23%	101.02%	91.13%	98.14%	101.19%	103.07%
Interest Burden Percent	138.72%	70.71%	56.09%	42.60%	89.27%	62.55%	81.56%	-382.72%	158.20%	82.17%	74.55%
Effective Tax Rate	5.40%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	8.87%	1.86%	0.00%	0.00%
Return on Invested Capital (ROIC)	10.00%	-16.66%	-5.10%	-3.16%	-14.79%	-3.78%	-11.26%	-0.45%	4.08%	-7.56%	-4.21%
ROIC Less NNEP Spread (ROIC-NNEP)	8.56%	-16.50%	-5.53%	-3.53%	-13.03%	-3.86%	-10.56%	-1.38%	2.91%	-7.04%	-4.03%
Return on Net Nonoperating Assets (RNNOA)	-3.79%	7.17%	1.83%	1.51%	5.15%	1.76%	4.41%	0.54%	-1.06%	2.87%	1.51%
Return on Equity (ROE)	6.21%	-9.49%	-3.27%	-1.64%	-9.65%	-2.02%	-6.85%	0.09%	3.02%	-4.69%	-2.70%
Cash Return on Invested Capital (CROIC)	-39.70%	-200.65%	-38.49%	-29.69%	-33.55%	-32.42%	-27.69%	-30.55%	-24.62%	-26.34%	-26.46%
Operating Return on Assets (OROA)	3.01%	-3.56%	-2.38%	-1.38%	-6.61%	-1.61%	-5.04%	-0.16%	1.37%	-3.45%	-1.96%
Return on Assets (ROA)	3.94%	-2.57%	-1.40%	-0.66%	-5.92%	-1.05%	-4.15%	0.55%	2.13%	-2.87%	-1.51%
Return on Common Equity (ROCE)	6.21%	-9.49%	-3.27%	-1.64%	-9.65%	-2.02%	-6.85%	0.09%	3.02%	-4.69%	-2.70%
Return on Equity Simple (ROE_SIMPLE)	0.00%	0.94%	0.94%	-0.41%	0.00%	-3.39%	-4.67%	-4.13%	0.00%	0.00%	0.00%
Net Operating Profit after Tax (NOPAT)	2.11	-1.99	-1.18	-0.82	-4.06	-1.03	-3.21	-0.15	1.44	-2.58	-1.56
NOPAT Margin	3.84%	-3.86%	-2.06%	-1.30%	-6.16%	-1.60%	-4.95%	-0.20%	1.81%	-3.51%	-1.95%
Net Nonoperating Expense Percent (NNEP)	1.43%	-0.16%	0.43%	0.37%	-1.76%	0.08%	-0.70%	0.93%	1.17%	-0.52%	-0.18%
Return On Investment Capital (ROIC_SIMPLE)	-	-1.21%	-	-	-	-0.45%	-1.43%	-0.07%	0.62%	-1.12%	-0.68%
Cost of Revenue to Revenue	78.62%	83.78%	83.80%	82.69%	81.31%	83.77%	84.91%	83.59%	81.57%	86.41%	83.73%
SG&A Expenses to Revenue	13.22%	16.72%	14.26%	14.04%	20.32%	13.55%	16.93%	11.82%	11.69%	13.00%	13.71%
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	17.33%	21.74%	19.15%	19.16%	27.49%	18.51%	22.16%	16.63%	16.59%	18.60%	19.05%
Earnings before Interest and Taxes (EBIT)	2.23	-2.84	-1.69	-1.17	-5.81	-1.47	-4.59	-0.16	1.46	-3.68	-2.23
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	4.49	-0.24	1.09	2.06	-2.63	1.73	-1.19	3.53	5.42	0.49	2.11
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	5.89	4.25	6.42	6.74	4.57	5.29	3.33	3.52	4.44	2.60	3.73
Price to Tangible Book Value (P/TBV)	5.89	4.25	6.42	6.74	4.57	5.29	3.33	3.52	4.44	2.60	3.73
Price to Revenue (P/Rev)	5.18	3.49	4.98	4.95	3.12	4.80	2.90	2.96	3.63	2.04	2.78
Price to Earnings (P/E)	646.08	451.43	680.02	0.00	0.00	0.00	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	0.15%	0.22%	0.15%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Enterprise Value to Invested Capital (EV/IC)	10.33	6.76	9.74	10.03	6.20	9.14	5.21	5.26	6.71	3.43	4.92
Enterprise Value to Revenue (EV/Rev)	4.76	3.13	4.69	4.68	2.91	4.37	2.52	2.62	3.30	1.77	2.55
Enterprise Value to EBITDA (EV/EBITDA)	109.28	74.29	114.55	143.45	2,450.60	487.25	0.00	542.56	96.95	61.52	67.84
Enterprise Value to EBIT (EV/EBIT)	2,687.26	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to NOPAT (EV/NOPAT)	3,104.13	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to Operating Cash Flow (EV/OCF)	49.39	31.33	44.15	40.91	44.27	62.45	36.09	44.06	37.78	24.74	32.40
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	-0.44	-0.43	-0.33	-0.43	-0.40	-0.46	-0.42	-0.39	-0.36	-0.41	-0.37
Leverage Ratio	1.96	1.89	2.05	1.87	1.94	1.82	1.86	1.89	1.93	1.85	1.92
Compound Leverage Factor	2.72	1.34	1.15	0.80	1.73	1.14	1.52	-7.24	3.05	1.52	1.43
Debt to Total Capital	0.00%	0.01%	0.00%	0.00%	0.00%	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%	0.01%	0.00%	0.00%	0.00%	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	100.00%	99.99%	100.00%	100.00%	100.00%	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	-8.46	0.00	0.00	0.00	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	-0.07	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Net Debt to NOPAT	0.00	235.77	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Long-Term Debt to NOPAT	0.00	-0.07	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Altman Z-Score	4.92	3.57	4.94	4.96	3.31	4.84	3.07	3.10	3.72	2.24	2.79
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	3.07	2.64	2.43	2.15	1.78	3.47	2.67	1.87	1.76	1.61	1.46
Quick Ratio	2.86	2.45	2.23	1.96	1.62	3.30	2.51	1.70	1.61	1.42	1.27
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	-27	-95	-34	-26	-29	-28	-26	-28	-26	-33	-36
Operating Cash Flow to CapEx	92.81%	25.84%	28.18%	78.38%	6.51%	37.75%	11.57%	11.47%	67.29%	1.64%	24.60%
Free Cash Flow to Firm to Interest Expense	-1,671.96	-11,818.09	-2,795.33	-1,736.62	-2,434.46	-2,182.75	-1,964.87	-944.79	-1,862.66	-1,851.67	-2,393.24
Operating Cash Flow to Interest Expense	687.56	303.50	315.83	581.67	55.75	335.54	327.77	223.83	669.50	29.39	504.07
Operating Cash Flow Less CapEx to Interest Expense	-53.25	-870.88	-805.00	-160.47	-800.42	-553.31	-2,504.15	-1,727.00	-325.43	-1,760.89	-1,545.20
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.74	0.65	0.81	0.74	0.75	0.70	0.71	0.72	0.74	0.69	0.70
Accounts Receivable Turnover	48.10	41.02	79.07	50.14	48.10	51.36	56.82	50.60	50.16	51.60	59.53
Inventory Turnover	105.50	91.01	104.64	105.99	99.33	107.19	101.67	101.51	108.13	107.55	104.66
Fixed Asset Turnover	2.06	1.75	2.01	2.00	1.94	1.92	1.86	1.82	1.83	1.78	1.77
Accounts Payable Turnover	23.62	18.17	24.43	27.46	24.28	23.31	29.52	25.87	22.99	26.46	28.54
Days Sales Outstanding (DSO)	7.59	8.90	4.62	7.28	7.59	7.11	6.42	7.21	7.28	7.07	6.13
Days Inventory Outstanding (DIO)	3.46	4.01	3.49	3.44	3.67	3.41	3.59	3.60	3.38	3.39	3.49
Days Payable Outstanding (DPO)	15.46	20.09	14.94	13.29	15.03	15.66	12.36	14.11	15.88	13.79	12.79
Cash Conversion Cycle (CCC)	-4.41	-7.18	-6.84	-2.57	-3.77	-5.14	-2.35	-3.30	-5.23	-3.33	-3.17
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	86	93	102	106	112	120	125	134	139	151	159
Invested Capital Turnover	2.60	4.31	2.47	2.43	2.40	2.36	2.28	2.25	2.26	2.16	2.16
Increase / (Decrease) in Invested Capital	29	93	32	25	25	27	22	28	28	31	34
Enterprise Value (EV)	892	625	998	1,061	691	1,096	650	705	934	516	783
Market Capitalization	970	697	1,061	1,122	742	1,203	751	798	1,026	595	853
Book Value per Share	$14.82	$14.69	$14.81	$14.82	$14.45	$20.22	$18.65	$18.78	$19.11	$18.92	$18.89
Tangible Book Value per Share	$14.82	$14.69	$14.81	$14.82	$14.45	$20.22	$18.65	$18.78	$19.11	$18.92	$18.89
Total Capital	165	164	165	166	163	228	225	227	231	229	229
Total Debt	0.00	0.02	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Long-Term Debt	0.00	0.02	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Net Debt	-78	-71	-63	-61	-51	-108	-100	-93	-92	-79	-70
Capital Expenditures (CapEx)	12	9.40	13	11	10	12	37	59	14	32	31
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-18	-20	-19	-22	-24	-24	-26	-27	-30	-26	-28
Debt-free Net Working Capital (DFNWC)	60	51	44	39	27	84	59	33	33	24	20
Net Working Capital (NWC)	60	51	44	39	27	84	59	33	33	24	20
Net Nonoperating Expense (NNE)	-0.82	0.06	-0.19	-0.26	1.14	-0.07	0.57	-0.71	-0.84	0.48	0.15
Net Nonoperating Obligations (NNO)	-78	-71	-63	-61	-51	-108	-100	-93	-92	-79	-70
Total Depreciation and Amortization (D&A)	2.26	2.60	2.78	3.23	3.18	3.20	3.40	3.69	3.95	4.17	4.34
Debt-free, Cash-free Net Working Capital to Revenue	-9.61%	-10.16%	-9.02%	-9.73%	-10.15%	-9.39%	-10.04%	-10.03%	-10.54%	-9.00%	-9.21%
Debt-free Net Working Capital to Revenue	32.14%	25.52%	20.49%	17.02%	11.28%	33.54%	22.92%	12.43%	11.55%	8.38%	6.45%
Net Working Capital to Revenue	32.14%	25.52%	20.49%	17.02%	11.28%	33.54%	22.92%	12.43%	11.55%	8.38%	6.45%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.30	($0.18)	($0.09)	($0.05)	($0.47)	($0.08)	($0.31)	$0.05	$0.18	($0.25)	($0.14)
Adjusted Weighted Average Basic Shares Outstanding	10.31M	11.15M	11.18M	11.19M	11.20M	11.42M	12.07M	12.09M	11.92M	12.11M	12.12M
Adjusted Diluted Earnings per Share	$0.29	($0.18)	($0.09)	($0.05)	($0.47)	($0.08)	($0.31)	$0.05	$0.18	($0.25)	($0.14)
Adjusted Weighted Average Diluted Shares Outstanding	10.64M	11.15M	11.18M	11.19M	11.20M	11.42M	12.07M	12.31M	11.92M	12.11M	12.12M
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	11.15M	11.16M	11.23M	11.24M	11.26M	12.07M	12.09M	12.09M	12.11M	12.11M	12.15M
Normalized Net Operating Profit after Tax (NOPAT)	2.11	-1.99	-1.18	-0.82	-4.06	-1.03	-3.21	-0.15	1.44	-2.58	-1.56
Normalized NOPAT Margin	3.84%	-3.86%	-2.06%	-1.30%	-6.16%	-1.60%	-4.95%	-0.20%	1.81%	-3.51%	-1.95%
Pre Tax Income Margin	5.63%	-3.90%	-1.65%	-0.79%	-7.85%	-1.43%	-5.77%	0.84%	2.92%	-4.12%	-2.08%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	139.31	-355.13	-140.83	-77.93	-483.75	-113.38	-353.00	-5.40	104.57	-204.44	-148.53
NOPAT to Interest Expense	131.79	-248.59	-98.58	-54.55	-338.63	-79.37	-247.10	-4.92	102.63	-143.11	-103.97
EBIT Less CapEx to Interest Expense	-601.50	-1,529.50	-1,261.67	-820.07	-1,339.92	-1,002.23	-3,184.92	-1,956.23	-890.36	-1,994.72	-2,197.80
NOPAT Less CapEx to Interest Expense	-609.02	-1,422.96	-1,219.42	-796.69	-1,194.79	-968.22	-3,079.02	-1,955.75	-892.30	-1,933.39	-2,153.24
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%

Financials Breakdown Chart

Key Financial Trends

Below is a concise, four-year trend snapshot for Kura Sushi USA (KRUS) based on quarterly cash flow, income statement, and balance sheet data. Values are in USD.

Operating cash flow has been positive across the four-year window, with notable quarterly totals including about $9.37M in Q4 2025, $6.72M in Q3 2025, $4.26M in Q2 2025, and about $0.53M in Q1 2026.
Revenue has trended higher in the period, with Q4 2025 revenue of about $79.45M and Q1 2026 revenue of about $73.46M, above the mid- to high-$60M levels seen in late 2024 and 2023.
Liquidity remains solid: in Q1 2026, cash and equivalents were about $35.37M, total current assets around $64.76M, and total current liabilities about $40.33M, yielding a current ratio near 1.6x.
There are quarterly profitability moments: Q4 2025 net income of about $2.27M and Q3 2025 net income around $0.57M, indicating occasional profitability within an overall negative trend.
Cash on hand declined from roughly $47.1M (Q3 2025 balance sheet) to about $35.4M (Q1 2026), signaling a near-term liquidity watch if capex stays elevated.
Investing cash flow remains heavily negative due to sizable capital expenditures, with examples like PPE purchases of about $32.23M in Q1 2026 and $58.53M in Q3 2025, contributing to large negative investing outflows.
Quarterly restatements in some periods (e.g., Q4 2024 and Q1 2025) add noise to year-to-year comparisons and trend analysis.
Gross margins have been modest, typically in the mid-teens to high-teens (e.g., Q4 2025 ~18.4%, Q1 2026 ~13.6%), indicating ongoing profitability pressure.
Net income has been negative in most quarters over the four years, including -$3.06M in Q1 2026 and -$3.78M in Q2 2025, underscoring persistent profitability challenges.
Free cash flow has trended negative due to outsized investing outflows exceeding operating cash flow in several quarters (for example, Q1 2026 CFO about $0.53M vs PPE purchases around $32.23M), signaling ongoing capital-intensive expansion and liquidity stress concerns.

05/19/26 11:59 PM ETAI Generated. May Contain Errors.

Kura Sushi USA Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Kura Sushi USA's fiscal year ends in August. Their fiscal year 2025 ended on August 31, 2025.

Kura Sushi USA's net income appears to be on an upward trend, with a most recent value of -$1.90 million in 2025, falling from $1.74 million in 2018. The previous period was -$8.80 million in 2024. See where experts think Kura Sushi USA is headed by visiting Kura Sushi USA's forecast page.

Kura Sushi USA's total operating income in 2025 was -$4.76 million, based on the following breakdown:

Total Gross Profit: $47.03 million
Total Operating Expenses: $51.79 million

Over the last 7 years, Kura Sushi USA's total revenue changed from $51.74 million in 2018 to $282.76 million in 2025, a change of 446.5%.

Kura Sushi USA's total liabilities were at $199.87 million at the end of 2025, a 20.4% increase from 2024, and a 1,304.7% increase since 2019.

In the past 6 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 $47.50 million as of their latest financial filing in 2025.

Over the last 7 years, Kura Sushi USA's book value per share changed from 0.00 in 2018 to 19.11 in 2025, a change of 1,910.6%.

Related Companies

Financial statements for NASDAQ:KRUS last updated on 4/14/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.

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

Financials Breakdown Chart

Key Financial Trends

Kura Sushi USA Financials - Frequently Asked Questions

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

Financials Breakdown Chart

Key Financial Trends

Kura Sushi USA Financials - Frequently Asked Questions

When does Kura Sushi USA's financial year end?

How has Kura Sushi USA's net income changed over the last 7 years?

What is Kura Sushi USA's operating income?

How has Kura Sushi USA's revenue changed over the last 7 years?

How much debt does Kura Sushi USA have?

How much cash does Kura Sushi USA have?

How has Kura Sushi USA's book value per share changed over the last 7 years?

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools