F

Kura Sushi USA, Inc. — Earnings Quality Grade F

KRUS · Consumer Cyclical

Major red flags

Revenue
$283M
2025
Net Income
-$2M
2025
Gross Margin
11.8%
Free Cash Flow
-$24M
01

Screening Summary

7
Passed
4
Watch
3
Failed
M-Score

管理层信号

最近 SEC 8-K 文件中未发现 CEO、CFO、董事会或审计负责人变动信号。
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

Insufficient data

A2AR vs Revenue Growth

Insufficient data

A3Revenue vs CFFO

Revenue 18.9%, CFFO 58.3%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -3.5% vs COGS 19.7%. Normal

B2CapEx vs Revenue

CapEx growth 8.6% vs revenue 18.9%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 112.9%, exceeds 70%

B4Gross Margin

Gross margin 11.8%, change -0.6pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = -12.98. Below 1.0

!
C2Free Cash Flow

FCF is negative ($-0.0B)

C3Accruals Ratio

Accruals ratio = -6.2%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 37% of debt $0.2B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

D2Leverage

Debt/EBITDA = 13.7x (>4x). Interest coverage = -68.0x (<2x). Financial stress

!
D3Soft Asset Growth

Other assets grew 58.1% vs revenue 18.9%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions negative for 3 years

Small-cap context: A single acquisition on a small balance sheet can trip serial-acquirer logic.

E2Goodwill Surge

No goodwill

06

Manipulation Score

F1Beneish M-Score

Insufficient data

持仓监控

把 KRUS 放进持续监控

完整检查和模型明细已经免费开放。Watchlist 用来集中盯住你的持仓;Pro 可开启季报自动重算、风险事件邮件提醒、最多 50 只持仓扫描和导出工作流。

05

Altman Z-Score

1.42
Grey Zone
0 Distress1.102.605.0+ Safe
0.0758
Liquidity
-0.081
Cumulative profit
-0.0038
Operating efficiency
1.1561
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-25