YoY Sales · P6 Run Rate · Store-Level P&L

Core sales are slightly up.
P6 momentum is the stronger signal.
Cash conversion is the bottleneck.

On the corrected same-store view, P1–P6 sales are +1.1% YoY and P6 is +6.7%. The business is improving in current run-rate, even as the full year-to-date comp is flatter than originally shown. The bottleneck is not demand it is cash conversion from daily repayment structures and platform fees.

P1–P6 Sales Growth
+$46K
+1.1% YoY (corrected)
P6 Sales Growth
+$58K
+6.7% YoY
Food Trucks YoY
+57.3%
Strongest growth contributor
Known P&L Net Income
+$211K
Core CUN ex-Khaki
Section 01

P1–P6 YoY Sales (Corrected)

Investor cut: SF, San Jose, San Mateo, Palo Alto, Oakland, UCSD/La Jolla, and Food Trucks combined. After correcting an undercount of UCSD 2025 sales, the systemwide P1–P6 comp is +1.1%, not +11.0%. Food Trucks and the core Bay Area mature units drive the positive contribution.

Correction notice: UCSD / La Jolla 2025 sales were previously undercounted. Corrected UCSD 2025 P1–P6 sales are $594,019, not $203,020. The prior +11.0% systemwide YoY figure was overstated; the corrected number is +1.1%. P6 momentum (+6.7%) is materially unchanged.

Net Sales 2025 vs 2026 (corrected)

2025
2026
P1–P6 Net Sales
2025
$4360K
2026
$4406K

Investor read: Core CUN is up $46K / +1.1% YOY through P6 after correcting UCSD.

Winners: Food Trucks +$139K, San Jose +$55K, San Francisco +$23K.

Drags: UCSD -$57K, Palo Alto -$55K, Oakland -$52K.

"Core CUN sales are slightly positive YOY at +1.1%, with growth from trucks, San Jose, and San Francisco offset by UCSD, Palo Alto, and Oakland softness. Khaki is presented separately."

Net Sales · P1–P6
$4,405,938
vs $4,359,839 prior
+1.1%+$46,099

P1–P6 YoY by Location (corrected)

Sorted by growth
Food Trucks combined
Strongest growth contributor
2026
$381K
2025
$242K
+57.3%
San Jose
Positive growth and operating turnaround
2026
$989K
2025
$934K
+5.9%
San Francisco
Mature profit engine still growing
2026
$1188K
2025
$1164K
+2.0%
San Mateo
Near-flat sales, P5 financial improvement
2026
$666K
2025
$673K
-1.1%
Oakland
Main traffic and sales watch-out
2026
$228K
2025
$280K
-18.4%
Palo Alto
Needs mix, traffic, and cash-flow room
2026
$417K
2025
$473K
-11.7%
UCSD / La Jolla
Profitable unit, but sales down YoY after correction
2026
$537K
2025
$594K
-9.6%
Total (tracked stores)
$4406K
$4360K
+1.1%
Section 02

P6 Run-Rate Improvement

P6 is the most current operating proof point. Even after the UCSD correction, latest-period sales are +6.7% YoY the strongest near-term signal in the business.

P6 Net Sales
+6.7%
$930,565
vs $872,377 P6 2025 · +$58.2K

P6 Sales Growth by Location

Sorted by $ growth
Food Trucks combined
Strongest P6 growth engine
+$30.9K
+47.1%
San Francisco
Mature unit still growing
+$22.6K
+9.9%
San Jose
Turnaround improving
+$12.9K
+6.4%
San Mateo
P6 positive, cash drag heavy
+$5.6K
+4.2%
Palo Alto
Mix and local sales recovery
-$2.6K
-2.8%
Oakland
Traffic watch-out
-$4.6K
-10.7%
UCSD / La Jolla
Profitable, check/mix softness
-$6.5K
-5.8%
Section 03

P1–P5 Store-Level Financials

Core CUN entities are profitable in aggregate before Khaki. Valencia and UCSD are the clearest proof points; San Jose, San Mateo, and Trucks show improving operating performance.

Core P1–P5 Income
$3,377,298
Ex-Khaki, core CUN entities
Core Net Income
+$210,681
Aggregate, ex-Khaki
Core Net Margin
6.2%
Core CUN package is profitable excluding Khaki.
Valencia / San Francisco
Mature profit engine
$972,556
+$157,223
+16.2%
UCSD / La Jolla
Profitable proof point
$476,693
+$61,839
+13.0%
Food Trucks combined
Weak start, profitable after P2
$298,107
+$12,568
+4.2%
San Jose / Zanker
Profitable in P4 and P5
$774,131
+$8,136
+1.1%
San Mateo
Break-even, P5 positive
$527,190
+$3,795
+0.7%
Palo Alto / Hamilton
Improving, not profitable yet
$328,621
-$32,880
-10.0%
Core total (ex-Khaki)
Aggregate CUN package
$3,377,298
+$210,681
6.2%
Section 04

Operating Improvements

Five concrete operating reads that explain the trajectory behind the headline numbers.

01

Valencia proves the mature model

~$973K P1–P5 income and $157K net income. This is the mature store economics investors should anchor on.

02

UCSD is profitable

$477K P1–P5 income, $61.8K net income. Demand is real and the unit is producing profit.

03

San Jose turned the corner

P4 and P5 were profitable. The Parafin / DoorDash advance is done cash conversion improves from here.

04

Trucks are now profitable

After P1–P2 drag, P3–P5 generated $222.8K income and $37.9K net income a 17.0% margin.

05

San Mateo is stabilizing

P5 positive and gross margin normalized. Cash drag remains heavy (Toast + Parafin).

Investor Takeaway

The operating business is not structurally broken. Sales are growing, traffic is growing, and multiple units are profitable. The next unlock is cash conversion.

Sales YoY
+1.1%
P6 Sales YoY
+6.7%
Core Net Margin
6.2%
Included Sales scope
  • San Francisco
  • San Jose
  • San Mateo
  • Palo Alto
  • Oakland
  • UCSD / La Jolla
  • Food Trucks combined

Food Trucks combines SF Food Truck 1 and SF Food Truck 2.