Income Statement

Revenue

+34%

+80%

10Y

Currency: JPY

	Jan-2005	Apr-2005	Jul-2005	Jan-2006	Apr-2006	Jul-2006	Jan-2007	Apr-2007	Jul-2007	Jan-2008	Apr-2008	Jul-2008	Jan-2009	Apr-2009	Jul-2009	Jan-2010	Apr-2010	Jul-2010	Oct-2010	Jan-2011	Apr-2011	Jul-2011	Oct-2011	Jan-2012	Apr-2012	Jul-2012	Oct-2012	Jan-2013	Apr-2013	Jul-2013	Oct-2013	Jan-2014	Apr-2014	Jul-2014	Oct-2014	Jan-2015	Apr-2015	Jul-2015	Oct-2015	Jan-2016	Apr-2016	Jul-2016	Oct-2016	Jan-2017	Apr-2017	Jul-2017	Oct-2017	Jan-2018	Apr-2018	Jul-2018	Oct-2018	Jan-2019	Apr-2019	Jul-2019	Oct-2019	Jan-2020	Apr-2020	Jul-2020	Oct-2020	Jan-2021	Apr-2021	Jul-2021	Oct-2021	Jan-2022	Apr-2022	Jul-2022	Oct-2022	Jan-2023	Apr-2023	Jul-2023	Oct-2023	Jan-2024	Apr-2024	Jul-2024	Oct-2024	Jan-2025	Apr-2025	Jul-2025	Oct-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	5	0	0	13	0	0	56	33	50	69	72	75	78	79	80	79	77	77	77	77	76	73	70	67	63	60	56	52	49	46	44	45	47	50	54	58	61	63	64	65	66	68	71	78	88	97	108	117	131	146	161	178	192	208	223	233	240	253	272	300	330	353	367	376	0	0	371
Revenue	22 038 N/A	23 255 +6%	24 733 +6%	26 261 +6%	27 988 +7%	29 718 +6%	31 797 +7%	33 868 +7%	35 333 +4%	37 430 +6%	39 498 +6%	41 512 +5%	42 764 +3%	43 944 +3%	47 285 +8%	50 170 +6%	51 751 +3%	52 231 +1%	70 778 +36%	71 388 +1%	72 716 +2%	74 186 +2%	74 430 +0%	75 500 +1%	77 174 +2%	77 443 +0%	78 971 +2%	80 572 +2%	82 807 +3%	85 622 +3%	88 145 +3%	90 491 +3%	92 479 +2%	94 941 +3%	96 938 +2%	99 007 +2%	100 222 +1%	102 208 +2%	105 307 +3%	107 987 +3%	110 126 +2%	111 956 +2%	113 626 +1%	115 682 +2%	118 469 +2%	120 687 +2%	122 766 +2%	125 409 +2%	127 862 +2%	129 681 +1%	132 499 +2%	133 167 +1%	133 655 +0%	135 078 +1%	136 134 +1%	138 533 +2%	135 084 -2%	131 930 -2%	135 835 +3%	138 811 +2%	145 095 +5%	150 098 +3%	147 694 -2%	155 216 +5%	162 353 +5%	171 770 +6%	183 053 +7%	187 893 +3%	195 586 +4%	203 364 +4%	211 405 +4%	216 223 +2%	225 631 +4%	230 231 +2%	234 950 +2%	237 396 +1%	236 504 0%	242 734 +3%	245 109 +1%
Gross Profit
Cost of Revenue	(10 987)	(11 422)	(11 988)	(12 713)	(13 508)	(14 484)	(15 613)	(16 722)	(17 422)	(18 534)	(19 362)	(20 303)	(20 749)	(21 364)	(22 536)	(23 567)	(23 978)	(24 211)	(32 899)	(33 131)	(33 873)	(34 733)	(34 976)	(35 452)	(36 098)	(35 950)	(36 166)	(36 822)	(37 590)	(38 629)	(39 916)	(40 909)	(41 903)	(43 313)	(44 353)	(45 484)	(46 239)	(47 050)	(48 254)	(49 368)	(50 220)	(51 271)	(52 176)	(53 263)	(54 488)	(55 493)	(56 164)	(57 234)	(58 277)	(58 921)	(60 400)	(60 793)	(61 074)	(61 604)	(61 632)	(62 305)	(60 912)	(59 404)	(60 902)	(62 197)	(64 918)	(67 338)	(66 634)	(70 529)	(73 502)	(77 813)	(82 518)	(84 783)	(88 402)	(90 459)	(92 171)	(92 173)	(93 352)	(93 914)	(95 719)	(96 358)	(96 288)	(98 917)	(99 934)
Gross Profit	11 052 N/A	11 835 +7%	12 746 +8%	13 549 +6%	14 480 +7%	15 235 +5%	16 184 +6%	17 146 +6%	17 910 +4%	18 896 +6%	20 136 +7%	21 209 +5%	22 015 +4%	22 580 +3%	24 749 +10%	26 603 +7%	27 773 +4%	28 020 +1%	37 879 +35%	38 258 +1%	38 844 +2%	39 454 +2%	39 455 +0%	40 048 +2%	41 076 +3%	41 493 +1%	42 805 +3%	43 751 +2%	45 218 +3%	46 995 +4%	48 229 +3%	49 583 +3%	50 577 +2%	51 628 +2%	52 586 +2%	53 522 +2%	53 982 +1%	55 157 +2%	57 053 +3%	58 620 +3%	59 907 +2%	60 686 +1%	61 450 +1%	62 419 +2%	63 980 +3%	65 193 +2%	66 603 +2%	68 175 +2%	69 587 +2%	70 762 +2%	72 099 +2%	72 375 +0%	72 581 +0%	73 474 +1%	74 502 +1%	76 228 +2%	74 172 -3%	72 526 -2%	74 933 +3%	76 614 +2%	80 177 +5%	82 760 +3%	81 060 -2%	84 687 +4%	88 851 +5%	93 957 +6%	100 535 +7%	103 110 +3%	107 184 +4%	112 905 +5%	119 234 +6%	124 050 +4%	132 279 +7%	136 317 +3%	139 231 +2%	141 038 +1%	140 216 -1%	143 817 +3%	145 175 +1%
Operating Income
Operating Expenses	(9 950)	(10 551)	(11 192)	(11 931)	(12 741)	(13 496)	(14 377)	(15 212)	(15 905)	(16 903)	(17 981)	(19 277)	(19 990)	(20 686)	(21 572)	(22 641)	(23 452)	(24 307)	(33 133)	(33 984)	(35 145)	(36 172)	(36 518)	(37 181)	(37 769)	(38 067)	(39 023)	(39 900)	(40 917)	(42 472)	(44 233)	(45 418)	(46 267)	(47 102)	(47 770)	(48 387)	(49 136)	(50 011)	(51 176)	(52 320)	(53 256)	(54 247)	(54 922)	(56 329)	(57 902)	(59 268)	(60 261)	(61 543)	(62 572)	(63 508)	(65 224)	(66 036)	(67 124)	(67 949)	(69 027)	(70 766)	(71 547)	(72 363)	(74 583)	(76 576)	(78 970)	(81 832)	(83 475)	(87 432)	(91 441)	(96 007)	(101 648)	(105 581)	(109 806)	(114 012)	(116 778)	(119 175)	(123 001)	(127 123)	(133 532)	(135 761)	(137 250)	(139 291)	(139 715)
Selling, General & Administrative	(9 951)	(10 554)	(11 194)	(11 933)	(12 742)	(13 498)	(14 378)	(15 213)	(15 905)	(16 903)	(17 980)	(19 276)	(19 989)	(20 686)	(21 573)	(22 642)	(23 453)	(24 307)	(31 561)	(33 984)	(35 144)	(36 171)	(34 390)	(37 180)	(37 770)	(38 068)	(36 514)	(39 902)	(40 919)	(42 474)	(44 234)	(45 420)	(46 268)	(47 104)	(47 771)	(48 388)	(49 137)	(50 012)	(51 176)	(52 321)	(53 257)	(54 247)	(54 922)	(56 329)	(57 902)	(59 267)	(60 261)	(61 542)	(62 572)	(63 509)	(65 224)	(66 036)	(67 122)	(67 948)	(69 026)	(70 765)	(71 548)	(72 364)	(74 582)	(76 574)	(78 968)	(81 828)	(83 475)	(87 430)	(91 440)	(96 007)	(101 648)	(105 583)	(109 806)	(114 013)	(116 777)	(119 173)	(122 999)	(127 119)	(133 531)	(135 760)	(137 249)	(139 291)	(139 714)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1 571)	0	0	0	(2 129)	0	0	0	(2 509)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	0	3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	(0)	0	0	0	(0)	(1)	(2)	(1)	(1)	(1)	1	1	(1)	(2)	(2)	(4)	0	(2)	(1)	0	0	0	0	1	(1)	(2)	0	(4)	(1)	(1)	(1)	0	(1)
Operating Income	1 102 N/A	1 282 +16%	1 553 +21%	1 616 +4%	1 738 +8%	1 737 0%	1 807 +4%	1 934 +7%	2 005 +4%	1 992 -1%	2 155 +8%	1 933 -10%	2 026 +5%	1 894 -7%	3 177 +68%	3 962 +25%	4 322 +9%	3 714 -14%	4 746 +28%	4 274 -10%	3 698 -13%	3 281 -11%	2 936 -11%	2 867 -2%	3 307 +15%	3 426 +4%	3 782 +10%	3 850 +2%	4 299 +12%	4 521 +5%	3 996 -12%	4 164 +4%	4 310 +4%	4 525 +5%	4 815 +6%	5 135 +7%	4 846 -6%	5 146 +6%	5 877 +14%	6 298 +7%	6 649 +6%	6 438 -3%	6 528 +1%	6 090 -7%	6 078 0%	5 926 -3%	6 342 +7%	6 632 +5%	7 014 +6%	7 252 +3%	6 875 -5%	6 338 -8%	5 457 -14%	5 525 +1%	5 475 -1%	5 462 0%	2 625 -52%	163 -94%	350 +115%	38 -89%	1 207 +3 076%	928 -23%	(2 415) N/A	(2 745) -14%	(2 590) +6%	(2 050) +21%	(1 113) +46%	(2 471) -122%	(2 622) -6%	(1 107) +58%	2 456 N/A	4 875 +98%	9 278 +90%	9 194 -1%	5 699 -38%	5 277 -7%	2 966 -44%	4 526 +53%	5 460 +21%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	(3)	18	23	27	9	0	(4)	(6)	(11)	(17)	(16)	(22)	(13)	(26)	(14)	66	112	132	121	59	3	6	50	118	141	188	107	38	(111)	(222)	(148)	201	316	375	474	59	172	179	55	72	(2)	4	0	67	79	61	60	36	76	70	94	72	(8)	97	152	29	30	27	81	257	436	360	221	243	(53)	120	315
Non-Reccuring Items	(29)	(45)	(40)	(39)	(59)	(109)	(149)	(223)	(180)	(136)	(61)	(78)	(198)	(279)	(382)	(263)	(146)	(20)	(32)	(340)	(407)	(509)	(799)	(577)	(591)	(488)	(241)	(207)	(132)	(194)	(149)	(100)	(90)	(81)	(74)	(72)	(72)	(14)	(118)	(160)	(186)	(201)	(163)	(131)	(115)	(127)	(405)	(419)	(516)	(533)	(216)	(196)	(101)	(221)	(258)	(197)	(576)	(418)	(696)	(772)	(399)	(444)	(251)	(237)	(225)	(198)	(551)	(556)	(593)	(601)	(672)	(679)	(667)	(654)	(1 885)	(1 871)	(2 081)	(2 267)	(1 880)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	27	48	73	74	80	75	97	95	94	182	181	169	161	72	76	120	165	200	224	205	176	146	125	110	129	144	167	196	192	198	178	143	115	108	128	147	173	193	191	225	219	191	179	140	122	112	150	0	115	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	150	154	172	153	154	128	137	123	133	149	162	183	143	130	83	96	103	124	178	272	282	247	463	391	391	440	228	189	151	125	112	147	165	192	186	201	235	239	261	244	220	222	251	296	341	351	341	331	452	508	538	602	505	483	480	437	499	489	575	612	1 007	2 494	5 495	7 586	8 095	6 704	3 417	1 500	400	377	345	346	305	314	304	295	307	333	403
Pre-Tax Income	1 223 N/A	1 391 +14%	1 684 +21%	1 730 +3%	1 833 +6%	1 758 -4%	1 796 +2%	1 834 +2%	1 959 +7%	2 006 +2%	2 256 +12%	2 037 -10%	1 994 -2%	1 811 -9%	2 974 +64%	3 895 +31%	4 368 +12%	3 892 -11%	4 986 +28%	4 295 -14%	3 656 -15%	3 183 -13%	2 765 -13%	2 827 +2%	3 255 +15%	3 425 +5%	3 831 +12%	4 019 +5%	4 595 +14%	4 784 +4%	4 303 -10%	4 473 +4%	4 562 +2%	4 786 +5%	5 103 +7%	5 493 +8%	5 280 -4%	5 704 +8%	6 295 +10%	6 616 +5%	6 764 +2%	6 435 -5%	6 645 +3%	6 599 -1%	6 736 +2%	6 633 -2%	6 880 +4%	6 752 -2%	7 295 +8%	7 601 +4%	7 444 -2%	7 040 -5%	6 078 -14%	5 981 -2%	5 876 -2%	5 909 +1%	2 749 -53%	407 -85%	439 +8%	(86) N/A	2 006 N/A	3 048 +52%	2 923 -4%	4 676 +60%	5 272 +13%	4 553 -14%	1 905 -58%	(1 498) N/A	(2 785) -86%	(1 304) +53%	2 210 N/A	4 799 +117%	9 352 +95%	9 214 -1%	4 339 -53%	3 944 -9%	1 139 -71%	2 712 +138%	4 298 +58%
Net Income
Tax Provision	(592)	(709)	(818)	(848)	(895)	(843)	(850)	(821)	(873)	(881)	(997)	(875)	(862)	(797)	(1 288)	(1 665)	(1 860)	(1 667)	(2 142)	(1 863)	(1 606)	(1 421)	(1 255)	(1 338)	(1 516)	(1 589)	(1 763)	(1 777)	(1 972)	(2 020)	(1 801)	(1 842)	(1 883)	(1 964)	(2 062)	(2 156)	(2 038)	(2 134)	(2 145)	(2 216)	(2 233)	(2 102)	(2 215)	(2 147)	(2 117)	(2 056)	(1 996)	(2 008)	(2 228)	(2 298)	(2 314)	(2 250)	(1 918)	(1 971)	(2 068)	(2 031)	(1 682)	(1 325)	(1 453)	(1 483)	(1 660)	(1 577)	(1 504)	(1 871)	(1 972)	(1 750)	(826)	156	557	160	(825)	(1 615)	(3 010)	(3 103)	(1 674)	(1 528)	(797)	(1 170)	(649)
Income from Continuing Operations	632	683	867	882	938	914	946	1 014	1 087	1 125	1 258	1 161	1 133	1 015	1 687	2 231	2 509	2 225	2 844	2 432	2 050	1 763	1 510	1 488	1 737	1 834	2 068	2 241	2 623	2 764	2 503	2 632	2 681	2 824	3 041	3 338	3 242	3 570	4 149	4 399	4 530	4 332	4 430	4 451	4 618	4 576	4 884	4 744	5 068	5 304	5 130	4 791	4 160	4 010	3 808	3 878	1 067	(918)	(1 014)	(1 569)	346	1 471	1 419	2 805	3 300	2 803	1 079	(1 342)	(2 228)	(1 144)	1 385	3 184	6 342	6 111	2 665	2 416	342	1 542	3 649
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(21)	(41)	16	28	450	750	936	1 017	653	482	215	135	37	(334)	(246)	(323)	(473)	(522)	(433)	(436)	(159)	561	467	890	705	(42)
Net Income (Common)	632 N/A	683 +8%	867 +27%	882 +2%	938 +6%	914 -3%	946 +4%	1 014 +7%	1 087 +7%	1 125 +3%	1 258 +12%	1 161 -8%	1 133 -2%	1 015 -10%	1 687 +66%	2 231 +32%	2 509 +12%	2 225 -11%	2 844 +28%	2 432 -14%	2 050 -16%	1 763 -14%	1 510 -14%	1 488 -1%	1 737 +17%	1 834 +6%	2 068 +13%	2 241 +8%	2 623 +17%	2 764 +5%	2 503 -9%	2 632 +5%	2 681 +2%	2 824 +5%	3 041 +8%	3 338 +10%	3 242 -3%	3 570 +10%	4 149 +16%	4 399 +6%	4 530 +3%	4 332 -4%	4 430 +2%	4 451 +0%	4 618 +4%	4 576 -1%	4 884 +7%	4 744 -3%	5 068 +7%	5 304 +5%	5 130 -3%	4 790 -7%	4 160 -13%	3 988 -4%	3 766 -6%	3 894 +3%	1 094 -72%	(468) N/A	(262) +44%	(632) -141%	1 365 N/A	2 126 +56%	1 901 -11%	3 021 +59%	3 434 +14%	2 838 -17%	744 -74%	(1 588) N/A	(2 552) -61%	(1 616) +37%	863 N/A	2 751 +219%	5 906 +115%	5 953 +1%	3 226 -46%	2 883 -11%	1 233 -57%	2 246 +82%	3 606 +61%
EPS (Diluted)	30.09 N/A	32.52 +8%	41.28 +27%	42 +2%	75.29 +79%	22.29 -70%	45.04 +102%	48.28 +7%	51.76 +7%	53.57 +3%	59.9 +12%	55.28 -8%	53.95 -2%	48.33 -10%	80.33 +66%	106.23 +32%	119.47 +12%	105.95 -11%	135.42 +28%	115.8 -14%	97.61 -16%	83.95 -14%	71.9 -14%	70.85 -1%	82.71 +17%	87.33 +6%	98.47 +13%	106.71 +8%	124.9 +17%	131.61 +5%	119.19 -9%	125.33 +5%	127.66 +2%	134.47 +5%	144.8 +8%	166.9 +15%	162.1 -3%	178.5 +10%	210.17 +18%	219.95 +5%	226.5 +3%	216.6 -4%	112.2 -48%	222.55 +98%	230.9 +4%	228.8 -1%	123.7 -46%	237.2 +92%	253.4 +7%	265.2 +5%	129.92 -51%	242.6 +87%	210.43 -13%	201.98 -4%	95.37 -53%	98.61 +3%	27.67 -72%	-11.83 N/A	-6.63 +44%	-15.98 -141%	34.26 N/A	53.6 +56%	47.98 -10%	76.17 +59%	86.33 +13%	71.51 -17%	18.74 -74%	-39.95 N/A	-64.2 -61%	-40.66 +37%	21.71 N/A	69.18 +219%	148.6 +115%	149.74 +1%	81.1 -46%	72.54 -11%	31.01 -57%	56.5 +82%	90.69 +61%

Income Statement Balance Sheet Cash Flow Statement

Kura Sushi Inc
TSE:2695

Income Statement

Earnings Waterfall
Kura Sushi Inc

Income Statement
Kura Sushi Inc

See Also

Company

Help

Tools

Stocks

Kura Sushi Inc TSE:2695

Income Statement

Earnings Waterfall Kura Sushi Inc

Income Statement Kura Sushi Inc

See Also

Company

Help

Tools

Stocks

Kura Sushi Inc
TSE:2695

Earnings Waterfall
Kura Sushi Inc

Income Statement
Kura Sushi Inc