First Time Loading...

Noodles & Co
NASDAQ:NDLS

Watchlist Manager
Noodles & Co Logo
Noodles & Co
NASDAQ:NDLS
Watchlist
Price: 1.49 USD -1.32% Market Closed
Updated: May 1, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

503.4m
-2%
Revenue
Growth Rates:
1 Year
-1%
3 Years
+28%
5 Years
+10%
7 Years
+3%
10 Years
+43%
3.4m
-56%
Operating Income
Growth Rates:
1 Year
-38%
3 Years
-
5 Years
-53%
7 Years
-
10 Years
-78%
-9.9m
-265%
Net Income
Growth Rates:
1 Year
-199%
3 Years
+58%
5 Years
-17%
7 Years
+86%
10 Years
-

Earnings Waterfall
Noodles & Co

Revenue
503.4m USD
Cost of Revenue
-373.3m USD
Gross Profit
130.1m USD
Operating Expenses
-126.8m USD
Operating Income
3.4m USD
Other Expenses
-13.2m USD
Net Income
-9.9m USD

Income Statement
Noodles & Co

Rotate your device to view
Income Statement
Currency: USD
Dec-2013 Apr-2014 Jul-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Jul-2018 Oct-2018 Jan-2019 Apr-2019 Jul-2019 Oct-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024
Revenue
Revenue
351
N/A
359
+2%
369
+3%
387
+5%
404
+4%
420
+4%
436
+4%
447
+3%
456
+2%
464
+2%
470
+1%
475
+1%
488
+3%
490
+1%
482
-2%
473
-2%
457
-4%
450
-1%
455
+1%
457
+1%
458
+0%
457
0%
460
+1%
462
+0%
462
+0%
453
-2%
413
-9%
400
-3%
394
-2%
403
+2%
448
+11%
468
+4%
475
+2%
478
+1%
484
+1%
488
+1%
510
+4%
523
+3%
517
-1%
516
0%
503
-2%
Gross Profit
Cost of Revenue
(240)
(246)
(254)
(268)
(280)
(293)
(305)
(316)
(327)
(336)
(346)
(353)
(365)
(369)
(361)
(351)
(336)
(330)
(333)
(335)
(336)
(336)
(337)
(337)
(334)
(328)
(305)
(297)
(295)
(301)
(327)
(339)
(347)
(354)
(362)
(370)
(384)
(391)
(387)
(383)
(373)
Gross Profit
111
N/A
113
+2%
115
+2%
119
+3%
124
+4%
127
+3%
131
+3%
131
+0%
128
-2%
128
-1%
124
-3%
122
-1%
123
+0%
121
-1%
120
-1%
122
+1%
121
-1%
121
0%
122
+1%
122
+0%
121
-1%
121
0%
124
+2%
125
+1%
128
+2%
125
-3%
108
-13%
104
-4%
98
-5%
102
+4%
122
+19%
128
+5%
128
0%
124
-3%
121
-2%
118
-3%
125
+7%
132
+5%
131
-1%
133
+2%
130
-2%
Operating Income
Operating Expenses
(95)
(98)
(95)
(99)
(103)
(108)
(112)
(117)
(120)
(123)
(124)
(131)
(143)
(143)
(140)
(132)
(117)
(115)
(115)
(115)
(114)
(113)
(114)
(114)
(115)
(115)
(112)
(112)
(112)
(112)
(115)
(116)
(117)
(117)
(117)
(117)
(120)
(123)
(124)
(125)
(127)
Selling, General & Administrative
(75)
(76)
(73)
(76)
(78)
(82)
(85)
(89)
(92)
(95)
(96)
(103)
(115)
(116)
(114)
(106)
(93)
(91)
(92)
(91)
(91)
(91)
(92)
(92)
(93)
(93)
(90)
(90)
(90)
(90)
(93)
(94)
(94)
(95)
(94)
(94)
(97)
(99)
(99)
(100)
(100)
Depreciation & Amortization
(21)
(21)
(22)
(24)
(25)
(26)
(27)
(28)
(28)
(28)
(28)
(28)
(28)
(28)
(27)
(26)
(25)
(24)
(24)
(23)
(23)
(23)
(23)
(22)
(22)
(22)
(22)
(22)
(22)
(22)
(22)
(22)
(22)
(23)
(23)
(23)
(23)
(24)
(25)
(25)
(27)
Operating Income
15
N/A
15
-1%
20
+32%
20
-3%
20
+4%
19
-4%
19
-4%
15
-22%
9
-41%
5
-41%
(0)
N/A
(8)
-2 000%
(20)
-140%
(22)
-8%
(20)
+10%
(10)
+48%
4
N/A
6
+74%
6
+3%
7
+17%
7
-3%
8
+6%
10
+25%
11
+15%
13
+21%
10
-24%
(4)
N/A
(8)
-105%
(14)
-65%
(10)
+27%
7
N/A
12
+79%
12
-4%
7
-39%
4
-39%
1
-74%
5
+391%
9
+74%
7
-28%
8
+13%
3
-56%
Pre-Tax Income
Interest Income Expense
(2)
(1)
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(2)
(2)
(3)
(3)
(3)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(3)
(4)
(4)
(5)
Non-Reccuring Items
(2)
(2)
(2)
(2)
(1)
(7)
(7)
(24)
(30)
(25)
(36)
(21)
(47)
(68)
(60)
(68)
(37)
(17)
(21)
(13)
(12)
(10)
(6)
(5)
(9)
(9)
(9)
(9)
(7)
(7)
(5)
(5)
(6)
(6)
(8)
(8)
(6)
(6)
(6)
(6)
(8)
Pre-Tax Income
11
N/A
12
+8%
18
+49%
18
-3%
19
+5%
12
-38%
11
-9%
(10)
N/A
(23)
-123%
(22)
+4%
(38)
-78%
(32)
+15%
(70)
-118%
(94)
-33%
(84)
+11%
(82)
+2%
(38)
+54%
(15)
+61%
(19)
-28%
(10)
+49%
(9)
+9%
(7)
+22%
(1)
+93%
3
N/A
2
-36%
(2)
N/A
(16)
-627%
(20)
-28%
(23)
-14%
(19)
+17%
(0)
+99%
5
N/A
4
-20%
(1)
N/A
(5)
-538%
(9)
-76%
(3)
+63%
0
N/A
(3)
N/A
(3)
N/A
(10)
-278%
Net Income
Tax Provision
(5)
(5)
(8)
(8)
(7)
(4)
(4)
4
9
8
8
2
(1)
(3)
(0)
(0)
14
14
14
14
0
(0)
(0)
(0)
(0)
(0)
(0)
0
(0)
0
0
0
(0)
0
0
0
0
0
0
(0)
(0)
Income from Continuing Operations
7
7
11
10
11
7
7
(6)
(14)
(13)
(31)
(31)
(72)
(96)
(84)
(82)
(24)
(1)
(5)
5
(9)
(7)
(1)
3
2
(2)
(16)
(21)
(23)
(19)
(0)
5
4
(1)
(5)
(9)
(3)
0
(3)
(3)
(10)
Net Income (Common)
7
N/A
7
+7%
11
+47%
10
-4%
11
+12%
7
-38%
7
-6%
(6)
N/A
(14)
-130%
(13)
+3%
(31)
-128%
(31)
N/A
(72)
-134%
(97)
-35%
(92)
+5%
(90)
+2%
(45)
+50%
(21)
+53%
(18)
+14%
(9)
+51%
(8)
+6%
(7)
+20%
(0)
+94%
3
N/A
2
-41%
(2)
N/A
(16)
-579%
(21)
-26%
(23)
-13%
(19)
+17%
(0)
+99%
5
N/A
4
-20%
(1)
N/A
(5)
-629%
(9)
-76%
(3)
+63%
0
N/A
(3)
N/A
(3)
-4%
(10)
-265%
EPS (Diluted)
0.22
N/A
0.24
+9%
0.35
+46%
0.34
-3%
0.37
+9%
0.23
-38%
0.22
-4%
-0.23
N/A
-0.48
-109%
-0.49
-2%
-1.1
-124%
-1.1
N/A
-2.58
-135%
-3.45
-34%
-2.25
+35%
-2.19
+3%
-1.2
+45%
-0.51
+58%
-0.44
+14%
-0.19
+57%
-0.21
-11%
-0.17
+19%
-0.02
+88%
0.05
N/A
0.04
-20%
-0.06
N/A
-0.37
-517%
-0.46
-24%
-0.53
-15%
-0.43
+19%
-0.01
+98%
0.09
N/A
0.08
-11%
-0.02
N/A
-0.11
-450%
-0.19
-73%
-0.07
+63%
0
N/A
-0.06
N/A
-0.06
N/A
-0.21
-250%

See Also

Summary
NDLS intrinsic value, competitors valuation, and company profile.
DCF Valuation
NDLS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NDLS stock valuation using valuation multiples.
Wall Street Estimates
NDLS price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
NDLS stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.