KRUS FINANCIAL STATEMENTS

Kura Sushi USA Inc — balance sheet, income statement and cash flow trends

KRUSKura Sushi USA Inc

🇺🇸 USA · NASDAQ · Consumer Cyclical · Restaurants

Value it Duel

Income Statement

Quarterly progression — trailing-twelve-month values

RevenueNet Income

Profit Funnel

Q1 2026 · TTM

Percentages are relative to revenue.

Key Figures

YoY change

Revenue306.9 M $+18.7%

Gross Profit34.3 M $+10.9%

Operating Income-3.4 M $—

EBITDA14.2 M $+423.5%

Net Income-1.9 M $—

Peer Comparison· Restaurants

Company	Rev. Growth	Gross Margin	EBITDA Margin	Net Margin
KRUS	18.7%	11.2%	4.6%	-0.6%
MTY	0.6%	27.9%	26.8%	13.1%
BIGCH	9.4%	21.2%	22.2%	0.1%
BYDNR	3.2%	10.9%	14.4%	-2.1%
ETILR	5.5%	13.5%	12.7%	-1.0%
QSR	9.2%	37.5%	27.1%	10.0%
Industry median	5.4%	27.2%	12.4%	3.0%

Company	Rev. Growth	Gross Margin	EBITDA Margin	Net Margin
KRUS	18.7%	11.2%	4.6%	-0.6%
CNNE	-6.4%	2.9%	-48.8%	-103.8%
BLMN	4.2%	54.4%	5.6%	0.5%
FWRG	20.4%	18.2%	8.5%	1.4%
LOCO	4.4%	25.0%	12.5%	5.9%
SG	-1.5%	10.6%	13.8%	2.5%
Industry median	5.4%	27.2%	12.4%	3.0%

Balance Sheet

Quarterly period-end values

Total AssetsTotal LiabilitiesEquity

Capital Structure

Q1 2026

Equity228.8 M $50%
Current Liabilities43 M $9%
Long-term Liabilities189.2 M $41%

Key Figures

YoY change

Total Assets461 M $+12.3%

Total Liabilities232.2 M $+25.3%

Total Equity228.8 M $+1.7%

Cash & ST Investments48 M $-43.6%

Total Debt204 M $+26.4%

Net Debt177.4 M $+132.7%

Peer Comparison· Restaurants

Company	Current Ratio	Debt/Equity	NetDebt/EBITDA	Equity/Assets
KRUS	1.46	89.2%	10.99	49.6%
MTY	0.69	127.6%	3.29	34.7%
BIGCH	0.66	65.5%	0.70	39.7%
BYDNR	0.74	65.7%	1.32	46.6%
ETILR	1.24	109.7%	1.68	35.4%
QSR	0.99	420.7%	5.65	15.0%
Industry median	0.72	83.1%	3.64	22.4%

Company	Current Ratio	Debt/Equity	NetDebt/EBITDA	Equity/Assets
KRUS	1.46	89.2%	10.99	49.6%
CNNE	1.71	21.3%	-0.34	77.4%
BLMN	0.24	501.4%	8.62	12.7%
FWRG	0.29	164.2%	9.31	35.4%
LOCO	0.34	77.0%	3.69	49.7%
SG	1.61	72.8%	2.13	53.6%
Industry median	0.72	83.1%	3.64	22.4%

Cash Flow Statement

Quarterly progression — trailing-twelve-month values

Operating Cash FlowCapital ExpendituresFree Cash Flow

Cash Flow Bridge

Q1 2026 · TTM

Key Figures

YoY change

Operating Cash Flow24.1 M $+33.6%

Capital Expenditures54.4 M $+22.2%

Free Cash Flow4.7 M $—

Dividends Paid——

Peer Comparison· Restaurants

Company	CF Margin	FCF Margin	CapEx Ratio	CF/Net Income
KRUS	7.8%	1.5%	17.7%	-1,244.2%
MTY	14.1%	12.9%	1.1%	107.1%
BIGCH	20.7%	8.0%	12.4%	19,882.5%
BYDNR	22.2%	-2.1%	27.8%	-1,057.9%
ETILR	-2.3%	-7.6%	2.1%	236.1%
QSR	18.4%	15.7%	2.7%	184.8%
Industry median	11.3%	5.3%	5.0%	182.9%

Company	CF Margin	FCF Margin	CapEx Ratio	CF/Net Income
KRUS	7.8%	1.5%	17.7%	-1,244.2%
CNNE	-11.0%	-13.5%	2.5%	10.6%
BLMN	7.0%	3.0%	4.0%	1,281.2%
FWRG	11.0%	-0.7%	11.8%	797.8%
LOCO	11.3%	5.4%	5.9%	193.2%
SG	-2.5%	-17.9%	15.4%	-99.7%
Industry median	11.3%	5.3%	5.0%	182.9%

Amounts are in the company’s reporting currency. Peer comparison tables use ratio-based metrics so currency differences do not distort the picture.

Go deeper on KRUS

Run a DCF valuation

Full DCF model with editable assumptions

Start a head-to-head duel

Compare two stocks metric by metric

Filter in the stock screener

Build your own universe with 400+ metrics

Data on this page refreshes once per day. Price data as of Jul 7, 26. This content is for informational purposes only and is not investment advice.