NOODLES & Co Income Statement
NDLS|12 years of annual SEC 10-K data (FY2013-FY2025)
Line items include revenue, cost of goods sold, gross profit, operating expenses, interest, taxes, and net income with per-share data across 12 fiscal years. All figures from audited SEC 10-K filings.
NOODLES & Co reported $495M in revenue and $43M in net loss for FY2025. Revenue has grown at a 5.6% compound annual rate over the past 12 years.
Based on SEC 10-K filings.
Key Data Points
- Altman Z-Score 0.60 (distress zone, below 1.8 threshold)
- High earnings quality (cash-backed earnings)
Data sourced from SEC EDGAR filings. Not investment advice.
| Item | FY2025 | FY2024 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $495.1M | $493.3M | $393.7M | $475.2M | $457.8M | $462.4M | $457.8M | $456.5M | $487.5M | $350.9M | $403.7M | $256.1M |
| Cost of Revenue | - | - | - | - | - | $117.2M | $121.1M | $121.5M | $130.6M | - | - | - |
| SG&A Expense | $49.1M | $50.8M | $42.9M | $47.5M | $46.1M | $43.4M | $46.1M | $39.7M | $55.7M | $35.9M | $31.4M | $26.5M |
| Operating Income | -$31.6M | -$27.8M | -$20.0M | $5.8M | -$3.8M | $5.4M | -$3.8M | -$33.9M | -$67.5M | $14.3M | $18.9M | $12.0M |
| Interest Expense | - | - | $3.1M | $2.1M | $4.3M | $2.9M | $4.3M | $3.8M | $2.9M | $2.2M | $365.0K | $6.1M |
| Income Tax | $64.0K | $54.0K | $84.0K | $70.0K | -$248.0K | $104.0K | -$248.0K | -$207.0K | $1.2M | $4.8M | $7.1M | $1.8M |
| Net Income | -$42.6M | -$36.2M | -$23.3M | $3.7M | -$8.4M | $1.6M | -$8.4M | -$37.5M | -$71.7M | $6.7M | $11.4M | $3.8M |
| EPS (Basic) | -$1.72 | -$0.07 | -$0.53 | $0.04 | -$0.20 | -$1.20 | -$2.58 | -$0.48 | $0.38 | $0.25 | $0.22 | $0.16 |
| EPS (Diluted) | -$1.72 | -$0.07 | -$0.53 | $0.04 | -$0.20 | -$1.20 | -$2.58 | -$0.48 | $0.37 | $0.24 | $0.22 | $0.16 |
| Shares Outstanding | 5.7M | 45.0M | 45.7M | 44.4M | 44.1M | 43.9M | 41.1M | 27.9M | 27.7M | 23.2M | 23.2M | 23.2M |
| Operating Margin | -6.4% | -5.6% | -5.1% | 1.2% | -0.8% | 1.2% | -0.8% | -7.4% | -13.9% | 4.1% | 4.7% | 4.7% |
| Profit Margin | -8.6% | -7.3% | -5.9% | 0.8% | -1.8% | 0.4% | -1.8% | -8.2% | -14.7% | 1.9% | 2.8% | 1.5% |