Kura Sushi,Inc.
Kura Sushi,Inc. develops and operates a chain of sushi restaurants in Japan, Taiwan, and the United States. As of October 2018, it operates 485 stores. The company was founded in 1977 and is headquartered in Osaka, Japan.
Restaurants
JP, Osaka [HQ]
Cash Flow Statements
14 Records · Starting from 2010In Million JPY. Margins, Growth Rates In %
| Metric | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Cash Flow (OCF) | 5,178.00 | 3,751.00 | 5,982.00 | 6,178.00 | 8,443.00 | 8,646.00 | 8,565.00 | 8,235.00 | 10,209.00 | 8,626.00 | 8,935.00 | 4,738.00 | 9,944.00 | 13,727.00 | |
| Operating Cash (Net) | 5,178.00 | 3,751.00 | 5,982.00 | 6,178.00 | 8,443.00 | 8,646.00 | 8,565.00 | 8,235.00 | 10,209.00 | 8,626.00 | 8,935.00 | 4,738.00 | 9,944.00 | 13,727.00 | |
| Accounts Receivable | - - | - - | - - | - - | - - | - - | - - | -755.00 | -347.00 | -753.00 | -1,961.00 | 327.00 | -1,030.00 | -499.00 | |
| Accounts Payable | - - | - - | - - | - - | - - | - - | 201.00 | 37.00 | 411.00 | 195.00 | 1,373.00 | -466.00 | 396.00 | 408.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | 27.00 | 105.00 | 122.00 | 149.00 | 1,161.00 | 372.00 | -185.00 | -698.00 | -164.00 | -918.00 | 2,203.00 | -1,986.00 | -1,996.00 | 480.00 | |
| Other WC | 65.00 | 138.00 | 94.00 | 278.00 | 1,332.00 | 379.00 | -198.00 | -615.00 | 108.00 | -8.00 | 3,162.00 | -1,776.00 | -796.00 | 662.00 | |
| Investing Activities | |||||||||||||||
| Used Cash (Net) | -2,688.00 | -3,649.00 | -3,428.00 | -3,429.00 | -2,594.00 | -4,443.00 | -5,201.00 | -5,073.00 | -4,407.00 | -6,602.00 | -8,336.00 | -9,477.00 | -12,105.00 | -14,544.00 | |
| Capital Expenditure | -2,244.00 | -2,664.00 | -2,488.00 | -2,779.00 | -1,852.00 | -3,506.00 | -3,923.00 | -4,433.00 | -3,782.00 | -5,586.00 | -7,232.00 | -8,415.00 | -10,530.00 | -12,314.00 | |
| Purchases of Investments | - - | -309.00 | - - | - - | -285.00 | - - | - - | - - | - - | - - | - - | - - | -293.00 | -1,287.00 | |
| Sale/Maturity of Investment | - - | - - | - - | - - | -9.00 | - - | - - | - - | - - | - - | - - | - - | 293.00 | 103.00 | |
| Property, Plant, Equipment (P&PE) | -2,244.00 | -2,664.00 | -2,488.00 | -2,779.00 | -1,852.00 | -3,506.00 | -3,923.00 | -4,433.00 | -3,782.00 | -5,586.00 | -7,232.00 | -8,415.00 | -10,530.00 | -12,314.00 | |
| Acquisitions (Net) | - - | - - | - - | - - | -285.00 | - - | -863.00 | - - | 148.00 | - - | - - | 19.00 | -293.00 | -1,146.00 | |
| Other Investing Activities | -443.00 | -676.00 | -939.00 | -650.00 | -161.00 | -936.00 | -413.00 | -639.00 | -624.00 | -1,016.00 | -1,104.00 | -1,081.00 | -1,282.00 | 100.00 | |
| Financing Activities | |||||||||||||||
| Used Cash (Net) | -874.00 | -227.00 | -1,721.00 | -2,081.00 | -4,592.00 | -2,262.00 | -2,134.00 | -1,712.00 | -2,231.00 | -2,560.00 | -1,164.00 | -2,458.00 | -4,696.00 | -5,495.00 | |
| Debt Repayment | -240.00 | -210.00 | -400.00 | -400.00 | -200.00 | -200.00 | -200.00 | -1,407.00 | -38.00 | -37.00 | -38.00 | -766.00 | -860.00 | -895.00 | |
| Dividends Paid | -246.00 | -248.00 | -248.00 | -248.00 | -248.00 | -236.00 | -395.00 | -395.00 | -591.00 | -591.00 | -788.00 | -792.00 | -792.00 | -793.00 | |
|
Common Stock
|
- - | - - | - - | -1,432 | 2,353 | - - | - - | - - | - - | - - | - - | 871 | -701 | 1,206 | |
| Issued | - - | - - | - - | -1,432.00 | - - | - - | - - | - - | - - | - - | - - | 105.00 | 159.00 | 311.00 | |
| Repurchased | - - | - - | - - | - - | -2,353.00 | - - | - - | - - | - - | - - | - - | -766.00 | 860.00 | -895.00 | |
| Other Financing Activities | -388.00 | 230.00 | -1,073.00 | - - | -1,790.00 | -1,825.00 | -1,538.00 | -1,317.00 | -1,639.00 | 3,188.00 | -338.00 | 4,677.00 | -4,063.00 | 7,767.00 | |
| Cash Balances | |||||||||||||||
| Begin of Period | 2,655.00 | 4,270.00 | 4,144.00 | 4,972.00 | 5,846.00 | 7,168.00 | 9,240.00 | 10,293.00 | 12,840.00 | 16,451.00 | 20,965.00 | 20,611.00 | 18,748.00 | 13,169.00 | |
| End of Period | 4,270.00 | 4,144.00 | 4,972.00 | 5,846.00 | 7,168.00 | 9,240.00 | 10,293.00 | 12,840.00 | 16,451.00 | 20,965.00 | 20,611.00 | 18,748.00 | 13,169.00 | 18,940.00 | |
| Change | 1,615.00 | -125.00 | 827.00 | 874.00 | 1,321.00 | 2,071.00 | 1,053.00 | 2,547.00 | 3,610.00 | 4,514.00 | -354.00 | -1,863.00 | -5,579.00 | 5,771.00 | |
| Non-Cash Balances | |||||||||||||||
| Depreciation and Amortization | 1,639.00 | 2,222.00 | 2,618.00 | 3,104.00 | 3,446.00 | 3,505.00 | 3,287.00 | 3,547.00 | 3,650.00 | 4,051.00 | 5,290.00 | 6,269.00 | 7,631.00 | 8,837.00 | |
| Stock Based Compensation | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other | -1,474.00 | -1,341.00 | -589.00 | -1,378.00 | -1,266.00 | -1,525.00 | -1,181.00 | -1,494.00 | -720.00 | -383.00 | 1,003.00 | -2,468.00 | 2,404.00 | 2,200.00 | |
| Highlighted metrics | |||||||||||||||
| Free Cash Flow (FCF) | 2,934.00 | 1,086.00 | 3,494.00 | 3,399.00 | 6,591.00 | 5,140.00 | 4,641.00 | 3,801.00 | 6,427.00 | 3,040.00 | 1,703.00 | -3,677.00 | -586.00 | 1,413.00 | |
| Cash Conversion Cycle (CCC) | -52.00 | -52.00 | -22.00 | -24.00 | -24.00 | -26.00 | -26.00 | -22.00 | -20.00 | -17.00 | -18.00 | -14.00 | -9.00 | -9.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
|||||||||||||||
| Forex Effect on Cash | - - | - - | -5.00 | 80.00 | 64.00 | 130.00 | -177.00 | 541.00 | 39.00 | -70.00 | 210.00 | 417.00 | 1,278.00 | 858.00 |