Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

NOODLES & Co NDLS

· Consumer · Retail-Eating Places

FY2025 10-K, filed 2026-03-26
SEC EDGAR

Filing evidence summary

Caution evidenceCoverage 5/5 core metrics

Latest reported free cash flow was -$5M.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • Free cash flow was negative

    Latest reported free cash flow was -$5M.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-30.

  • Shareholders' equity was non-positive

    Debt/equity is shown as not meaningful rather than as a negative leverage ratio.

    Why this surfaced

    Same-period reported shareholders' equity was zero or negative; review the balance sheet and capital structure. Period end 2025-12-30.

  • 4 filing risk checks flagged

    Flagged areas: Solvency & liquidity.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Revenue was broadly stable

    Latest reported annual revenue changed +0.4% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-30.

  • Operating margin was stable

    Operating margin changed -0.7 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-30.

Core trend metrics

Latest annual revenue growth
+0.4%
as of 2025-12-30
Latest annual operating margin
-6.4%
as of 2025-12-30
Free cash flow
-$5M
as of 2025-12-30
Debt / equity
N/M
as of 2025-12-30
ROIC snapshot
-46.7%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

4of 10 rule-based checks flagged
  • Solvency & liquidity

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-06
Latest period end
2025-12-30
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2025-12-3110-K filed 2026-03-26prior period 2024-12-31 from the same filingView filing
By business segment
Revenue
  • Reportable Segment$495M
    100.0%
    +0.4% yoy

Members sum to the consolidated $495M for this period.

Operating income
  • Reportable Segment-$31.6M
    100.0%
    +13.7% yoy

Members sum to the consolidated -$31.6M for this period.

By product or service
Revenue
  • Food And Beverage$485M
    98.0%
    +0.4% yoy
  • Franchise$9.99M
    2.0%
    -1.8% yoy

Members sum to the consolidated $495M for this period.

Latest quarter
Quarter ending 2026-06-3010-Q filed 2026-07-24prior period 2025-06-30 from the same filingView filing
  • Reportable Segment$127M
    100.0%
    +0.5% yoy

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2025-12-30 · among 4,122 US-listed filers · 481 in Consumer
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$495M
44thof 3,301
middle third
26thof 463
bottom third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
0.4%
31stof 3,135
bottom third
34thof 449
middle third
Operating margin
operating income ÷ revenue
-6.4%
34thof 2,819
middle third
18thof 432
bottom third
Net margin
net income ÷ revenue
-8.6%
31stof 3,263
bottom third
18thof 459
bottom third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
-1.0%
32ndof 2,679
bottom third
20thof 417
bottom third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
0.6%
81stof 2,895
top third
56thof 414
middle third
Days sales outstanding
receivables ÷ revenue × 365 · lower is ranked higher
3 days
96thof 2,398
top third
91stof 382
top third
Net debt ÷ operating cash flow
net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher
14.8×
7thof 1,547
bottom third
5thof 242
bottom third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
-17.0%
86thof 3,577
top third
92ndof 415
top third
Balance-sheet accrual ratio
change in net operating assets ÷ average net operating assets · lower is ranked higher
-40.7%
88thof 3,059
top third
93rdof 325
top third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2025-12-30 · accruals and cash conversion as filed
Cash conversion
-
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-17.0%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
-40.7%
change in net operating assets ÷ average net operating assets
Cash-backed years
5 of 5
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
9.87×
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 1 changed period
Line itemPeriodFirst reportedLatest filingChangeFilings
Deferred revenue (current)
ContractWithCustomerLiabilityCurrent
balance at 2020-12-29$427K
10-K 2021-02-26
$400K
10-K 2022-02-24
-6.3%first · latest · 5 filings carry it

8 share-count periods re-presented for a stock split (1-for-8) are listed apart from restatements and not counted above.

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2026 Q2 · filed 20260724View filing
Commitments and contingencies · 959 characters as filed

Commitments and Contingencies In the normal course of business, the Company is subject to proceedings, lawsuits and claims. Such matters are subject to many uncertainties, and outcomes are not predictable with assurance. Consequently, the Company is unable to ascertain the ultimate aggregate amount of monetary liability or financial impact with respect to these matters as of June 30, 2026. These matters could affect the operating results of any one financial reporting period when resolved in future periods. The Company believes that an unfavorable outcome with respect to these matters is remote or a potential range of loss is not material to its consolidated financial statements. Significant increases in the number of these claims, or one or more successful claims that result in greater liabilities than the Company currently anticipates, could materially and adversely affect its business, financial condition, results of operations or cash flows.

CommitmentsAndContingenciesDisclosureTextBlock

Debt · 4,511 characters as filed

Long-Term Debt O n July 27, 2022, the Company amended and restated its Credit Agreement by entering into the Amended and Restated Credit Agreement (as further amended, restated, extended, supplemented, modified and otherwise in effect from time to time, the A&R Credit Agreement), with each other Loan Party (as defined in the A&R Credit Agreement) part y thereto, each lender from time to time party thereto, and U.S. Bank Na tional Association, as Administrative Agent, L/C Issuer and Swing Line Lender (each as defined in the A&R Credit Agreement). The A&R Credit Agreement matures on July 27, 2027 and is secured by a pledge of stock of substantially all of the Companys subsidiaries and a lien on substantially all of the personal property assets of the Company and its subsidiaries. Among other things, the A&R Credit Agreement: (i) increased the credit facility from $100.0 million to $125.0 million; (ii) eliminated the term loan and principal amortization components of the credit facility; (iii) removed the Companys capital expenditure covenant; (iv) enhanced flexibility for certain covenants and restrictions; and (v) lowered the spread of the Companys cost of borrowing and transitioned from the London Interbank Offered Rate (LIBOR) to the Secured Overnight Financing Rate (SOFR) plus a margin of 1.50% to 2.50% per annum, based upon the consolidated total lease-adjusted leverage ratio. The A&R Credit Agreement was subsequently amended on December 21, 2023 an

DebtDisclosureTextBlock · excerpt; the full note is in the filing

Share-based compensation · 1,365 characters as filed

Stock-Based Compensation In May of 2023, the Companys stockholders approved the 2023 Stock Incentive Plan (the 2023 Plan). The 2023 Plan authorizes the grant of non-qualified stock options, incentive stock options, stock appreciation rights, restricted stock, restricted stock units (RSUs), performance share units and incentive bonuses to employees, officers, non-employee directors and other service providers, as applicable. As of June 30, 2026, approximately 0.3 million share-based awards were available to be granted under the 2023 Plan. In July of 2024, the Companys Board of Directors adopted the 2024 Inducement Plan (the Inducement Plan). The Inducement Plan provides for the potential grant of options, stock appreciation rights, restricted stock and restricted stock units, any of which may be performance-based, and for incentive bonuses, which may be paid in cash or stock or a combination thereof, for certain newly hired employees. As of June 30, 2026, 37,982 share-based awards were available to be granted under the Inducement Plan. The following table shows total stock-based compensation expense (in thousands): Fiscal Quarter Ended Two Fiscal Quarters Ended June 30, 2026 July 1, 2025 June 30, 2026 July 1, 2025 Stock-based compensation expense $ 1,145 $ 728 $ 1,930 $ 1,518 Capitalized stock-based compensation expense $ $ 7 $ $ 18

DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock · excerpt; the full note is in the filing

Fair value · 1,118 characters as filed

Fair Value Measurements The carrying amounts of cash and cash equivalents, accounts receivable, accounts payable and all other current assets and liabilities approximate fair value due to their short-term nature. The carrying amounts of borrowings approximate fair value as the line of credit borrowings vary with market interest rates and negotiated terms and conditions are consistent with current market rates. The fair value of the Companys revolving line of credit borrowings are measured using Level 2 inputs. Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis Assets recognized or disclosed at fair value in the condensed consolidated financial statements on a non-recurring basis include items such as leasehold improvements, property and equipment, operating lease assets, goodwill and other intangible assets. These assets are measured at fair value if determined to be impaired. Adjustments to the fair value of assets measured at fair value on a non-recurring basis as of June 30, 2026 and July 1, 2025 are discussed in Note 7, Restaurant Impairments, Closure Costs and Asset Disposals.

FairValueDisclosuresTextBlock · excerpt; the full note is in the filing

Income taxes · 1,767 characters as filed

Income Taxes The following table presents the Companys provision for income taxes (in thousands): Fiscal Quarter Ended Two Fiscal Quarters Ended June 30, 2026 July 1, 2025 June 30, 2026 July 1, 2025 Provision for income taxes $ 20 $ 21 $ 27 $ 44 Effective income tax rate (0.5) % (0.1) % (0.4) % (0.2) % The effective tax rate for the second quarter and first two quarters of 2026 and 2025, reflects the impact of the previously recorded valuation allowance. For the remainder of fiscal 2026, the Company does not anticipate material income tax expense or benefit as a result of the valuation allowance recorded. The Company will maintain the valuation allowance against deferred tax assets until there is sufficient evidence to support a full or partial reversal. The reversal of a previously recorded valuation allowance will generally result in a benefit from income tax. On July 4, 2025, the United States Congress enacted H.R.1, commonly known as the One Big Beautiful Bill Act, which introduces a wide range of tax reform measures. These include extensions and modifications of key provisions from the Tax Cuts and Jobs Act, as well as changes to rules allowing accelerated tax deductions for qualified property and research expenditures. The legislation includes multiple effective dates, with certain provisions that took effect in 2025 and others phased in through 2027. The Company has evaluated the provisions of the legislation and does not expect the adoption or implementation of these

IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing

Leases · 1,420 characters as filed

Leases Supplemental balance sheet information related to leases is as follows (in thousands): Classification June 30, 2026 December 30, 2025 Assets Operating Operating lease assets, net $ 114,220 $ 126,319 Finance Property and equipment 4,709 6,373 Total leased assets $ 118,929 $ 132,692 Liabilities Current lease liabilities Operating Current operating lease liabilities $ 26,077 $ 26,257 Finance Accrued expenses and other current liabilities 1,793 1,877 Long-term lease liabilities Operating Long-term operating lease liabilities 112,050 126,924 Finance Other long-term liabilities 3,690 5,020 Total lease liabilities $ 143,610 $ 160,078 Sublease income recognized in the Condensed Consolidated Statements of Oper ations was $0.5 million and $0.7 million for the second quarters of 2026 and 2025, and $1.0 million and $1.5 million for the first two quarters of 2026 and 2025, respectively. Supplemental disclosures of cash flow information related to leases are as follows (in thousands): Fiscal Quarter Ended Two Fiscal Quarters Ended June 30, 2026 July 1, 2025 June 30, 2026 July 1, 2025 Cash paid for lease liabilities: Operating leases $ 9,527 $ 10,691 $ 19,129 $ 21,437 Finance leases 540 619 972 1,243 $ 10,067 $ 11,310 $ 20,101 $ 22,680 Right-of-use assets obtained in exchange for lease liabilities: Operating leases $ 4,397 $ 1,021 $ 4,833 $ 2,341 Finance leases 93 4,687 $ 4,397 $ 1,114 $ 4,833 $ 7,028

LesseeOperatingLeasesTextBlock · excerpt; the full note is in the filing

New accounting pronouncements · 1,205 characters as filed

"Recently Adopted Accounting Pronouncement In December 2023, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. The ASU includes amendments requiring enhanced income tax disclosures, primarily related to standardization and disaggregation of rate reconciliation categories and income taxes paid by jurisdiction. The Company adopted ASU No. 2023-09 prospectively during the year ended December 30, 2025. Recently Issued Accounting Pronouncement In November 2024, the FASB issued ASU No. 2024-03, ""Disaggregation of Income Statement Expenses (Subtopic 220-40)."" The ASU requires public entities to disaggregate, in a tabular presentation, certain income statement expenses into different categories, such as purchases of inventory, employee compensation, depreciation, and intangible asset amortization. The guidance is effective for fiscal years beginning after December 15, 2026, with early adoption permitted, and may be applied retrospectively. The Company is currently evaluating the impact of adopting the new ASU on its consolidated financial statements and related disclosures."

NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing

Revenue recognition · 3,767 characters as filed

Revenue Recognition Revenue Revenue consists of sales from restaurant operations, franchise royalties and fees, and sublease income. Revenue from the operation of company-owned restaurants is recognized when sales occur. Revenue from sales made through third-party delivery services are recognized upon the transfer of food to the guest, excluding the delivery fee. Revenue from sales made through the Company website or mobile app are generally recognized including delivery fees. The Company reports revenue net of sales tax collected from customers and remitted to governmental taxing authorities. Gift Cards The Company sells gift cards which do not have an expiration date, and it does not deduct non-usage fees from outstanding gift card balances. The Company recognizes revenue from gift cards when the gift card is redeemed by the customer or the Company determines the likelihood of the gift card being redeemed by the customer is remote (gift card breakage). The determination of the gift card breakage rate is based upon Company-specific historical redemption patterns. The Company has determined that approximat ely 15% of gift ca rds will not be redeemed and recognizes gift card breakage ratably over the estimated redemption period of the gift card, which is approximate ly 24 months. G ift card liability balances are typically highest at the end of each calendar year following increased gift card purchases during the holiday season. As of June 30, 2026 and December 30, 2025, the c

RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing

Segment reporting · 2,032 characters as filed

Segment Reporting The Companys Chief Operating Decision Maker (CODM) is the senior executive team that includes the President and Chief Executive Officer and the Chief Financial Officer. The Company has one reportable operating segment. The one reportable segment derives its revenue from company-owned restaurants and franchise owned restaurants. No guest accounts for 10% or more of the Companys revenues. The Companys CODM uses income (loss) from operations to evaluate performance and make key operating decisions, such as deciding the rate at which we invest resources into the segment. The following table presents selected financial information with respect to our single reportable segment regularly reviewed by our CODM (in thousands): Fiscal Quarter Ended Two Fiscal Quarters Ended June 30, 2026 July 1, 2025 June 30, 2026 July 1, 2025 Revenue: Restaurant revenue $ 124,801 $ 123,781 $ 246,241 $ 245,107 Franchising royalties and fees, and other 2,236 2,652 4,582 5,120 Total segment revenue 127,037 126,433 250,823 250,227 Less: Cost of sales 31,019 32,860 61,912 65,153 Labor 36,737 39,279 73,147 78,675 Occupancy 10,165 11,393 20,519 22,887 Other restaurant operating costs 25,372 24,414 51,084 50,070 General and administrative 13,857 12,404 26,371 25,214 Depreciation and amortization 5,900 7,139 11,881 14,229 Pre-opening 69 220 Restaurant impairments, closure costs and asset disposals 5,527 13,653 8,261 14,944 Total segment expenses 128,577 141,211 253,175 271,392 Segment loss fro

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.