vs
Side-by-side financial comparison of KURA SUSHI USA, INC. (KRUS) and NOODLES & Co (NDLS). Click either name above to swap in a different company.
NOODLES & Co is the larger business by last-quarter revenue ($122.1M vs $73.5M, roughly 1.7× KURA SUSHI USA, INC.). KURA SUSHI USA, INC. runs the higher net margin — -4.2% vs -7.5%, a 3.3% gap on every dollar of revenue. On growth, KURA SUSHI USA, INC. posted the faster year-over-year revenue change (14.0% vs -4.1%). NOODLES & Co produced more free cash flow last quarter ($-2.8M vs $-13.3M). Over the past eight quarters, KURA SUSHI USA, INC.'s revenue compounded faster (13.2% CAGR vs -1.2%).
Kura Sushi, Inc. is a Japanese conveyor belt sushi restaurant chain. It is the second largest sushi restaurant chain in Japan, behind Sushiro and ahead of Hama Sushi. Its headquarters are in Sakai, Osaka Prefecture. It has 543 locations in Japan, 56 in Taiwan, and 69 in the United States.
Noodles & Company is an American fast-casual restaurant that offers international and American noodle dishes in addition to soups and salads. Noodles & Company was founded in 1995 by Aaron Kennedy and is headquartered in Broomfield, Colorado. The company went public in 2013 and recorded a $457 million revenue in 2017. In mid-2022, there were 458 Noodles & Company locations across 31 states.
KRUS vs NDLS — Head-to-Head
Income Statement — Q1 FY2026 vs Q3 FY2025
| Metric | | |
|---|---|---|
| Revenue | $73.5M | $122.1M |
| Net Profit | $-3.1M | $-9.2M |
| Gross Margin | — | — |
| Operating Margin | -5.0% | -5.2% |
| Net Margin | -4.2% | -7.5% |
| Revenue YoY | 14.0% | -4.1% |
| Net Profit YoY | -218.4% | 32.8% |
| EPS (diluted) | $-0.25 | $-0.20 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $73.5M | — | ||
| Q3 25 | $79.4M | $122.1M | ||
| Q2 25 | $74.0M | $123.8M | ||
| Q1 25 | $64.9M | — | ||
| Q4 24 | $64.5M | $122.8M | ||
| Q3 24 | $66.0M | $127.4M | ||
| Q2 24 | $63.1M | $121.4M | ||
| Q1 24 | $57.3M | $124.3M |
| Q4 25 | $-3.1M | — | ||
| Q3 25 | $2.3M | $-9.2M | ||
| Q2 25 | $565.0K | $-9.1M | ||
| Q1 25 | $-3.8M | — | ||
| Q4 24 | $-961.0K | $-6.8M | ||
| Q3 24 | $-5.2M | $-13.6M | ||
| Q2 24 | $-558.0K | $-6.1M | ||
| Q1 24 | $-998.0K | $-6.1M |
| Q4 25 | -5.0% | — | ||
| Q3 25 | 1.8% | -5.2% | ||
| Q2 25 | -0.2% | -5.2% | ||
| Q1 25 | -7.1% | — | ||
| Q4 24 | -2.3% | -3.9% | ||
| Q3 24 | -8.8% | -9.0% | ||
| Q2 24 | -1.9% | -3.4% | ||
| Q1 24 | -2.9% | -3.7% |
| Q4 25 | -4.2% | — | ||
| Q3 25 | 2.9% | -7.5% | ||
| Q2 25 | 0.8% | -7.3% | ||
| Q1 25 | -5.8% | — | ||
| Q4 24 | -1.5% | -5.5% | ||
| Q3 24 | -7.9% | -10.7% | ||
| Q2 24 | -0.9% | -5.1% | ||
| Q1 24 | -1.7% | -4.9% |
| Q4 25 | $-0.25 | — | ||
| Q3 25 | $0.18 | $-0.20 | ||
| Q2 25 | $0.05 | $-0.20 | ||
| Q1 25 | $-0.31 | — | ||
| Q4 24 | $-0.08 | $-0.15 | ||
| Q3 24 | $-0.47 | $-0.30 | ||
| Q2 24 | $-0.05 | $-0.14 | ||
| Q1 24 | $-0.09 | $-1.64 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $50.7M | $4.7M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $229.2M | $-38.9M |
| Total Assets | $443.5M | $280.6M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $50.7M | — | ||
| Q3 25 | $62.5M | $4.7M | ||
| Q2 25 | $60.5M | $1.4M | ||
| Q1 25 | $85.2M | — | ||
| Q4 24 | $107.7M | $3.3M | ||
| Q3 24 | $51.0M | $1.8M | ||
| Q2 24 | $60.7M | $1.3M | ||
| Q1 24 | $62.8M | $3.0M |
| Q4 25 | $229.2M | — | ||
| Q3 25 | $231.1M | $-38.9M | ||
| Q2 25 | $227.0M | $-13.9M | ||
| Q1 25 | $225.0M | — | ||
| Q4 24 | $227.6M | $3.7M | ||
| Q3 24 | $162.5M | $9.6M | ||
| Q2 24 | $166.4M | $21.9M | ||
| Q1 24 | $165.3M | $27.2M |
| Q4 25 | $443.5M | — | ||
| Q3 25 | $430.9M | $280.6M | ||
| Q2 25 | $419.4M | $319.4M | ||
| Q1 25 | $410.4M | — | ||
| Q4 24 | $403.8M | $340.5M | ||
| Q3 24 | $328.5M | $346.3M | ||
| Q2 24 | $324.7M | $360.4M | ||
| Q1 24 | $315.5M | $368.1M |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $529.0K | $4.3M |
| Free Cash FlowOCF − Capex | $-13.3M | $-2.8M |
| FCF MarginFCF / Revenue | -18.1% | -2.3% |
| Capex IntensityCapex / Revenue | 18.8% | 5.8% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-27.5M | $-7.5M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $529.0K | — | ||
| Q3 25 | $9.4M | $4.3M | ||
| Q2 25 | $6.7M | $4.0M | ||
| Q1 25 | $4.3M | — | ||
| Q4 24 | $4.4M | $5.8M | ||
| Q3 24 | $669.0K | $4.7M | ||
| Q2 24 | $8.7M | $7.0M | ||
| Q1 24 | $3.8M | $164.0K |
| Q4 25 | $-13.3M | — | ||
| Q3 25 | $-79.0K | $-2.8M | ||
| Q2 25 | $-6.9M | $1.1M | ||
| Q1 25 | $-7.3M | — | ||
| Q4 24 | $-7.2M | $-1.3M | ||
| Q3 24 | $-9.6M | $-4.5M | ||
| Q2 24 | $-2.4M | $-1.6M | ||
| Q1 24 | $-9.7M | $-15.2M |
| Q4 25 | -18.1% | — | ||
| Q3 25 | -0.1% | -2.3% | ||
| Q2 25 | -9.3% | 0.9% | ||
| Q1 25 | -11.2% | — | ||
| Q4 24 | -11.2% | -1.1% | ||
| Q3 24 | -14.6% | -3.5% | ||
| Q2 24 | -3.8% | -1.4% | ||
| Q1 24 | -16.9% | -12.2% |
| Q4 25 | 18.8% | — | ||
| Q3 25 | 11.9% | 5.8% | ||
| Q2 25 | 18.4% | 2.4% | ||
| Q1 25 | 17.8% | — | ||
| Q4 24 | 17.9% | 5.8% | ||
| Q3 24 | 15.6% | 7.2% | ||
| Q2 24 | 17.6% | 7.1% | ||
| Q1 24 | 23.5% | 12.3% |
| Q4 25 | — | — | ||
| Q3 25 | 4.12× | — | ||
| Q2 25 | 11.88× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
KRUS
Segment breakdown not available.
NDLS
| Food And Beverage | $119.6M | 98% |
| Franchise | $2.5M | 2% |
