Saturday 17 October 2026
Export NDLS’s income statement to Excel — free account
Noodles & Company
NDLS Consumer Cyclical Restaurants
Noodles & Company’s revenue for fiscal 2025 (year ended December 2025) was $495.1 million, roughly unchanged from fiscal 2024. In the quarter to June 2026, revenue was flat, EPS grew 78.0%, free cash flow grew 142.2% and total debt fell 1.91%, each against the same quarter a year earlier.
14.01
0.16
+1.16%
Follow NDLS
| Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | Dec '23 | Dec '24 | Dec '25 | |
|---|---|---|---|---|---|---|---|---|---|---|
P/E ratio |
0.00 | 0.00 | 0.00 | 138.50 | 0.00 | 113.38 | 0.00 | 0.00 | 0.00 | 0.00 |
Piotroski F-Score |
4 | 6 | 7 | 6 | 4 | 7 | 4 | 4 | 4 | 3 |
P/S ratio |
0.23 | 0.43 | 0.65 | 0.53 | 0.89 | 0.87 | 0.50 | 0.28 | 0.05 | 0.07 |
Altman Z-Score |
1.08 | 1.75 | 3.10 | 1.20 | 0.91 | 1.52 | 1.26 | 0.87 | 0.32 | 0.15 |
P/FCF ratio |
0.00 | 0.00 | 0.00 | 18.75 | 0.00 | 23.72 | 0.00 | 0.00 | 0.00 | 0.00 |
Altman Z″-Score (non-manufacturers) |
(3.74) | (3.53) | (2.16) | (1.23) | (2.20) | (2.08) | (2.01) | (2.12) | (3.36) | (4.87) |
Beneish M-Score |
(4.83) | (3.95) | (2.78) | 1.34 | (2.95) | (2.76) | (2.16) | (3.24) | (3.41) | (3.47) |
P/Operating CF |
12.99 | 17.80 | 28.97 | 17.69 | 431.80 | 65.81 | 146.17 | 869.74 | (2.64) | (30.64) |
P/B ratio |
4.36 | 5.48 | 5.62 | 4.82 | 11.78 | 10.96 | 6.62 | 5.25 | 0.00 | 0.00 |
Price to Tangible BV |
6.36 | 7.04 | 6.58 | 5.74 | 16.05 | 13.84 | 8.30 | 7.33 | 0.00 | 0.00 |
EV/Sales |
0.40 | 0.55 | 0.73 | 0.59 | 0.98 | 0.91 | 0.59 | 0.44 | 0.26 | 0.29 |
EV/EBITDA |
0.00 | 0.00 | 17.04 | 9.81 | 187.22 | 15.08 | 12.96 | 10.02 | 67.46 | 0.00 |
EV/Operating CF |
7.90 | 61.09 | 62.88 | 9.14 | 42.09 | 11.92 | 31.42 | 8.06 | 16.90 | 19.52 |
EV/FCF |
(10.51) | (14.98) | (37.38) | 21.12 | (144.47) | 24.80 | (12.34) | (9.03) | (6.03) | (27.82) |
Quick Ratio |
0.15 | 0.13 | 0.22 | 0.24 | 0.19 | 0.08 | 0.13 | 0.13 | 0.08 | 0.09 |
Current Ratio |
0.53 | 0.50 | 0.70 | 0.51 | 0.41 | 0.29 | 0.34 | 0.34 | 0.31 | 0.31 |
Net Debt/EBITDA |
(2.11) | (6.19) | 2.04 | 1.10 | 16.69 | 0.65 | 1.92 | 3.49 | 52.58 | (29.34) |
Debt/Assets |
40.43% | 31.11% | 26.10% | 10.90% | 11.90% | 6.14% | 13.39% | 21.79% | 31.03% | 41.57% |
Debt/Equity |
3.28 | 1.61 | 0.85 | 0.82 | 1.42 | 0.56 | 1.20 | 2.95 | (18.06) | (2.40) |
Asset Turnover |
2.17 | 2.31 | 2.56 | 1.68 | 1.08 | 1.37 | 1.49 | 1.41 | 1.42 | 1.69 |
Operating CF/Net income |
(0.35) | (0.09) | (0.63) | 18.25 | (0.39) | 9.87 | (2.88) | (2.79) | (0.21) | (0.17) |
Capex/Depreciation |
(1.53) | (0.83) | (0.61) | (0.76) | (0.53) | (0.82) | (1.41) | (1.92) | (0.97) | (0.44) |
Interest Coverage |
(23.16) | (8.82) | (0.87) | 1.85 | (6.37) | 2.79 | (0.34) | (1.05) | (3.31) | (2.89) |
| (119.87%) | (147.37%) | (19.07%) | 3.19% | (57.95%) | 10.89% | (8.72%) | (30.08%) | (335.60%) | 167.31% | |
| (31.90%) | (23.03%) | (4.73%) | 0.60% | (6.35%) | 1.05% | (0.97%) | (2.77%) | (10.45%) | (14.52%) | |
ROIC |
(38.84%) | (23.47%) | (2.53%) | 4.18% | (19.58%) | 6.45% | (0.63%) | (3.01%) | (18.47%) | (31.74%) |
Return on Tangible Assets |
(47.69%) | (34.75%) | (6.54%) | 1.64% | (26.28%) | 5.62% | (3.81%) | (9.19%) | (39.49%) | (66.09%) |
Average Days of Receivables |
4.26 | 2.01 | 2.05 | 2.85 | 3.22 | 3.12 | 4.74 | 3.97 | 3.25 | 3.23 |
Research and Development Expense of Revenue |
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Selling, General and Administrative Expense of Revenue |
44.49% | 41.60% | 42.77% | 41.96% | 43.01% | 40.65% | 40.22% | 41.60% | 41.58% | 40.90% |
Intangible Assets out of Total Assets |
0.04 | 0.04 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 |
Share Based Compensation of Revenue |
0.48% | 0.33% | 0.65% | 0.53% | 0.63% | 0.86% | 0.85% | 0.84% | 0.73% | 0.61% |
Graham Net Nets |
(1.40) | (0.65) | (0.32) | (1.22) | (0.86) | (0.68) | (1.12) | (2.23) | (11.76) | (8.76) |
Graham Number |
0.00 | 0.00 | 0.00 | 8.13 | 0.00 | 9.76 | 0.00 | 0.00 | 11.89 | 36.10 |
Earnings Yield |
(63.70%) | (27.31%) | (3.00%) | 0.72% | (6.62%) | 0.88% | (1.27%) | (7.23%) | (137.93%) | (130.28%) |
Free Cash Flow Yield |
(16.51%) | (8.52%) | (3.04%) | 5.33% | (0.76%) | 4.22% | (9.58%) | (17.21%) | (80.42%) | (15.55%) |
Revenue per Share |
140.24 | 96.72 | 86.53 | 84.00 | 71.13 | 83.57 | 88.77 | 87.81 | 86.79 | 85.55 |
Operating CF per Share |
7.12 | 0.87 | 1.01 | 5.46 | 1.65 | 6.36 | 1.67 | 4.80 | 1.33 | 1.26 |
Capex per Share |
(12.47) | (4.41) | (2.71) | (3.10) | (2.13) | (3.30) | (5.90) | (9.08) | (5.06) | (2.14) |
Free Cash Flow per Share |
(5.35) | (3.54) | (1.70) | 2.36 | (0.48) | 3.06 | (4.24) | (4.28) | (3.73) | (0.88) |
Cash per Share |
0.53 | 0.71 | 0.88 | 1.90 | 1.42 | 0.40 | 0.27 | 0.53 | 0.20 | 0.22 |
Shareholders Equity per Share |
7.43 | 7.60 | 9.96 | 9.19 | 5.37 | 6.62 | 6.68 | 4.74 | (0.98) | (7.83) |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Book value per Share |
7.43 | 7.60 | 9.96 | 9.19 | 5.37 | 6.62 | 6.68 | 4.74 | (0.98) | (7.83) |
Free Cash Flow |
(18.60) | (16.73) | (8.99) | 13.01 | (2.66) | 17.39 | (24.33) | (24.55) | (21.21) | (5.11) |
Working Capital |
(23.24) | (21.81) | (9.80) | (28.71) | (34.41) | (54.02) | (42.48) | (44.89) | (45.52) | (42.95) |
Capital Expenditures |
(43.33) | (20.83) | (14.34) | (17.05) | (11.78) | (18.78) | (33.89) | (52.04) | (28.77) | (12.39) |
Net Current Asset Value |
(157.85) | (127.31) | (96.00) | (298.63) | (300.22) | (281.26) | (283.84) | (318.31) | (310.03) | (288.08) |
EV/EBIT |
0.00 | 0.00 | 0.00 | 50.52 | 0.00 | 74.13 | 0.00 | 0.00 | 0.00 | 0.00 |
Capex to Sales |
0.09 | 0.05 | 0.03 | 0.04 | 0.03 | 0.04 | 0.07 | 0.10 | 0.06 | 0.03 |
Price to Operating Income |
0.00 | 0.00 | 0.00 | 44.85 | 0.00 | 70.92 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other line items | ||||||||||
Depreciation/Fixed assets |
0.16 | 0.16 | 0.17 | 0.18 | 0.18 | 0.19 | 0.19 | 0.18 | 0.22 | 0.26 |
Cash ROIC |
(16.56%) | (17.27%) | (8.80%) | 12.72% | (3.34%) | 28.58% | (28.31%) | (22.24%) | (22.02%) | (7.90%) |
Accounts Receivable Turnover |
84.75 | 111.29 | 180.04 | 149.60 | 111.23 | 126.07 | 95.36 | 83.21 | 99.97 | 113.00 |
Accounts Payable Turnover |
10.18 | 11.28 | 12.89 | 13.62 | 12.40 | 10.74 | 8.94 | 7.76 | 8.28 | 8.55 |
Inventory Turnover |
12.00 | 11.45 | 12.37 | 12.01 | 10.01 | 12.38 | 14.18 | 12.23 | 11.92 | 12.28 |
Average Days of Payables |
29.62 | 32.84 | 23.67 | 29.13 | 23.92 | 48.12 | 40.53 | 49.09 | 38.93 | 47.49 |
Days of Inventory on Hand |
31.53 | 29.83 | 29.07 | 30.75 | 36.03 | 29.11 | 26.59 | 30.15 | 30.98 | 29.33 |
Average Receivables |
5.75 | 4.10 | 2.54 | 3.09 | 3.54 | 3.77 | 5.34 | 6.05 | 4.93 | 4.38 |
Average Payables |
12.84 | 10.77 | 9.39 | 8.60 | 7.88 | 10.97 | 15.43 | 16.00 | 14.94 | 14.87 |
Average Inventory |
10.89 | 10.61 | 9.79 | 9.76 | 9.76 | 9.52 | 9.72 | 10.15 | 10.38 | 10.36 |
Average Assets |
224.71 | 197.35 | 178.63 | 275.28 | 366.08 | 347.55 | 342.65 | 355.97 | 346.37 | 293.16 |
Average Common Equity |
59.80 | 30.84 | 44.27 | 51.63 | 40.14 | 33.67 | 38.00 | 32.76 | 10.79 | (25.44) |
Columns are period end dates