Kura Sushi Income Statement

Financials in millions JPY. Fiscal year is November - October.

Millions JPY. Fiscal year is Nov - Oct.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct '25 Oct 31, 2025	Oct '24 Oct 31, 2024	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022	Oct '21 Oct 31, 2021
Revenue	245,109	234,950	211,405	183,053	147,592
Revenue Growth (YoY)	4.32%	11.14%	15.49%	24.03%	8.65%
Cost of Revenue	99,934	95,719	92,171	82,518	66,795
Gross Profit	145,175	139,231	119,234	100,535	80,797
Selling, General & Admin	139,714	133,531	116,777	101,648	83,475
Operating Expenses	139,714	133,531	116,777	101,648	83,475
Operating Income	5,461	5,700	2,457	-1,113	-2,678
Interest Expense	-371	-367	-272	-223	-161
Interest & Investment Income	617	566	283	73	49
Currency Exchange Gain (Loss)	69	22	70	302	206
Other Non Operating Income (Expenses)	401	303	344	3,416	5,758
EBT Excluding Unusual Items	6,177	6,224	2,882	2,455	3,174
Asset Writedown	-1,396	-1,861	-671	-551	-250
Legal Settlements	-353	-	-	-	-
Other Unusual Items	-131	-24	-1	-	-1
Pretax Income	4,297	4,339	2,210	1,904	2,923
Income Tax Expense	649	1,674	825	826	1,504
Earnings From Continuing Operations	3,648	2,665	1,385	1,078	1,419
Minority Interest in Earnings	-42	561	-522	-334	482
Net Income	3,606	3,226	863	744	1,901
Net Income to Common	3,606	3,226	863	744	1,901
Net Income Growth	11.78%	273.81%	16.00%	-60.86%	-
Shares Outstanding (Basic)	40	40	40	40	40
Shares Outstanding (Diluted)	40	40	40	40	40
Shares Change (YoY)	0.05%	-0.01%	0.13%	0.18%	0.24%
EPS (Basic)	90.73	81.17	21.71	18.74	47.98
EPS (Diluted)	90.69	81.12	21.49	18.49	47.98
EPS Growth	11.79%	277.54%	16.20%	-61.46%	-
Free Cash Flow	4,626	8,077	1,956	-185	-3,378
Free Cash Flow Per Share	116.34	203.24	49.21	-4.66	-85.26
Dividend Per Share	-	20.000	20.000	20.000	20.000
Gross Margin	59.23%	59.26%	56.40%	54.92%	54.74%
Operating Margin	2.23%	2.43%	1.16%	-0.61%	-1.81%
Profit Margin	1.47%	1.37%	0.41%	0.41%	1.29%
Free Cash Flow Margin	1.89%	3.44%	0.92%	-0.10%	-2.29%
EBITDA	16,149	16,232	11,294	6,518	3,591
EBITDA Margin	6.59%	6.91%	5.34%	3.56%	2.43%
D&A For EBITDA	10,688	10,532	8,837	7,631	6,269
EBIT	5,461	5,700	2,457	-1,113	-2,678
EBIT Margin	2.23%	2.43%	1.16%	-0.61%	-1.81%
Effective Tax Rate	15.10%	38.58%	37.33%	43.38%	51.45%

Updated Oct 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.