Kura Sushi USA Inc. logo

Kura Sushi USA Inc.

KRUS | NASDAQ
Chart Builder DCF Calculator
$35.73
+$0.98 (+2.82%)
At close: Sep 21, 2026, 4:00 PM ET
$35.73
$0 (0.00%)
After-hours: Sep 21, 2026, 7:30 PM ET
TTM
Period Ending
Q3 2026
May 30, 2026
Q2 2026
Feb 27, 2026
Q1 2026
Nov 29, 2025
Q4 2025
Aug 30, 2025
Q3 2025
May 30, 2025
Q2 2025
Feb 27, 2025
Q1 2025
Nov 29, 2024
Q4 2024
Aug 30, 2024
Q3 2024
May 30, 2024
Q2 2024
Feb 28, 2024
Q1 2024
Nov 29, 2023
Q4 2023
Aug 30, 2023
Q3 2023
May 30, 2023
Q2 2023
Feb 27, 2023
Q1 2023
Nov 29, 2022
Q4 2022
Aug 30, 2022
Q3 2022
May 30, 2022
Q2 2022
Feb 27, 2022
Q1 2022
Nov 29, 2021
Q4 2021
Aug 30, 2021
Q3 2021
May 30, 2021
Q2 2021
Feb 27, 2021
Q1 2021
Nov 29, 2020
Net Income
-2.08M -1.93M -4M -1.9M -9.38M -10.5M -7.72M -8.8M -678K 1.56M 1.54M 1.5M 490K -713K -1.58M -764K -3.51M -3.22M -5.22M -10.3M -16.31M -26.23M -22.48M
Depreciation & Amortization
16.77M 16M 15M 14.09M 13.38M 12.98M 12.38M 11.78M 10.86M 10.72M 10.75M 10.65M 10.46M 9.73M 8.97M 8.43M 7.85M 7.33M 7.06M 6.77M 6.61M 6.21M 5.64M
Stock-Based Compensation
4.78M 3.53M 2.33M 1.23M 1.15M 1.15M 1.15M 2.15M 1.01M 1.01M 1.01M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Working Capital
774K 5.73M 6.94M 6.39M 5.24M 7.23M 2.67M 3.86M 6.94M 2.64M 339K 586K 1.41M 4.87M 5.12M 13.75M 9.96M 4.08M 2.15M -5.6M -4.91M -4.65M -1.52M
Other Non-Cash Items
6.53M 1.48M 1.57M 3.91M 6.5M 7.49M 9.68M 8.34M 7.49M 6.1M 4.95M 4.53M 3.65M 3.4M 3M 2.8M 2.65M 2.37M 2.08M 1.93M 1.64M 1.48M 1.38M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a 43K 43K 43K 43K n/a n/a n/a n/a n/a n/a n/a n/a 7K 1.13M 1.13M
Change in Working Capital
1.7M 4.98M 5.78M 7.27M 4.44M 6.9M 2.21M 2.15M 7.14M 3.19M 1.67M 1.34M -840K 3.23M 3.25M 13.23M 12.49M 4.95M 2.16M -5.64M -3.95M -4.25M 136K
Operating Cash Flow
27.7M 24.06M 20.67M 24.6M 16.08M 18.01M 17.69M 15.61M 25.86M 22.62M 19.96M 18.06M 13.76M 15.65M 13.65M 23.69M 19.47M 11.43M 6.08M -7.23M -12.01M -21.66M -14.2M
Capital Expenditures
-5.39M -19.35M -48.42M -46.15M -46.97M -44.52M -46.41M -44.25M -45.83M -47.61M -40.12M -39.07M -34.52M -28.77M -29.07M -26.77M -22.12M -16.58M -13.7M -14.19M -16.58M -17.23M -17.73M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
-39.78M -83.12M -93.07M -74.67M -70.45M -25.26M -501K -3.5M -3.79M -12.79M -12.29M -9.29M -8.75M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
43.7M 54.8M 49.5M 29.8M 25.5M 16M 7.5M 12M 11.25M 6.75M 5.25M 750K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-48.88M -34.42M -461K -513K -400K -393K -522K -432K -539K -449K -500K -550K -395K -470K -380K -510K -871K -751K -672K -547K -265K -265K -419K
Investing Cash Flow
-51.53M -83.39M -93.89M -93.73M -93.39M -55.22M -40.94M -36.46M -39.93M -55.14M -48.67M -49.9M -44.69M -30.41M -31.08M -28.17M -23.86M -17.94M -14.39M -14.67M -16.73M -17.39M -18.15M
Debt Repayment
11K 10K 151K 58K -137K -59K -180K -73K -31K -213K -374K -498K -655K -792K -894K -975K -17.94M -12.96M -3.95M -950K 15.97M 10.95M 1.96M
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-36K -401K -346K -346K -319K -168K -280K -280K -64.52M -368K n/a n/a 64.3M n/a -154K -154K -154K -154K n/a n/a n/a n/a n/a
Financial Cash Flow
1.08M 756K 904K 65.64M 65.03M 65.61M 66.77M 2.14M 3M 66.99M 65.94M 65.75M 65.43M 703K -57K -170K 35.66M 40.59M 49.99M 53.07M 16.41M 11.34M 2.08M
Net Cash Flow
-22.76M -58.57M -72.31M -3.49M -12.27M 28.4M 43.52M -18.71M -11.07M 34.47M 37.23M 33.92M 34.51M -14.06M -17.49M -4.65M 31.27M 34.08M 41.68M 31.17M -12.33M -27.72M -30.26M
Free Cash Flow
22.3M 4.72M -27.75M -21.55M -30.89M -26.51M -28.72M -28.64M -19.97M -24.99M -20.16M -21M -20.77M -13.12M -15.43M -3.07M -2.65M -5.16M -7.63M -21.42M -28.58M -38.9M -31.92M
Adj. Free Cash Flow
17.53M 1.19M -30.08M -22.78M -32.04M -27.65M -29.87M -30.79M -20.97M -26M -21.16M -21M -20.77M -13.12M -15.43M -3.07M -2.65M -5.16M -7.63M -21.42M -28.58M -38.9M -31.92M
Maintenance CapEx
-8.88M -9.37M -7.62M -3.52M -3.52M -2.66M n/a n/a n/a -389.42K -389.42K -389.42K -389.42K n/a n/a n/a n/a n/a -3.39M -9.9M -14.96M -17.23M -13.98M
Growth CapEx
3.49M -9.98M -40.8M -42.63M -43.46M -41.86M -46.41M -44.25M -45.83M -47.22M -39.73M -38.68M -34.13M -28.77M -29.07M -26.77M -22.12M -16.58M -10.32M -4.28M -1.62M n/a -3.74M
Owner Earnings
18.82M 14.69M 13.05M 21.09M 12.56M 15.35M 17.69M 15.61M 25.86M 22.23M 19.57M 17.67M 13.37M 15.65M 13.65M 23.69M 19.47M 11.43M 2.69M -17.13M -26.96M -38.9M -28.18M

© 2026 bestshares.com. All rights reserved.