Nasdaq:NDLS
NOODLES & Co
A fast-casual dining pioneer offering made-from-scratch pasta and custom bowls with a focus on community engagement and operational efficiency.
Key Metrics
Investment Thesis
Bull Case
Investors might view this stock as a value play if they believe management can successfully reverse the recent revenue decline and restore profitability through cost-cutting measures. The brand's established footprint and loyal customer base provide a solid foundation for future expansion once macroeconomic conditions stabilize and consumer confidence returns to dining out.
Bear Case
The current negative net income of $36.2M and substantial retained earnings deficit of $184.5M signal deep structural challenges that could persist without significant strategic intervention. With cash on hand limited to just $1.1M against total liabilities exceeding assets, the company's balance sheet is fragile and vulnerable to further credit tightening or operational setbacks.
About NOODLES & Co
Noodles & Company operates as a leading casual dining restaurant chain serving fresh, made-from-scratch pasta dishes and customizable bowls. Based in the United States, the company focuses on providing high-quality, affordable meal options to families and young professionals across its extensive domestic footprint.
Analysis
Management Discussion
Despite generating substantial gross profit of $493.3M, the company reported a net loss of $36.2M for the latest period, indicating significant pressure on operating margins amidst high overhead costs. The decline in revenue from $509.5M to $493.3M over the past two years suggests a challenging market environment or strategic adjustments that have impacted top-line growth while non-operating losses widened the bottom line.
Industry Overview
The fast-casual dining industry is currently navigating a period of consolidation where consumers are more price-sensitive than ever before due to inflationary pressures. While health-conscious trends continue to favor customizable bowl concepts, the sector faces intense pressure from rising input costs and labor shortages that are squeezing margins across all major players.
Financial Statements
Income Statement
Balance Sheet
Cash Flow
| Metric | 2023 | 2024 |
|---|---|---|
| Revenue | $509.5M | $493.3M |
| Cost of Revenue | $0 | $0 |
| Gross Profit | $509.5M | $493.3M |
| Operating Expenses | $510.3M | $521.0M |
| Operating Income | $-832.0K | $-27.8M |
| G&A | $49.9M | $50.8M |
| Stock-Based Comp | $4.3M | $3.6M |
| D&A | $23.3M | $29.1M |
| Depreciation | $23.2M | $29.0M |
| Other OpEx | $460.4M | $470.2M |
| Non-Operating Income | $-2.4M | $-8.4M |
| Interest Expense | $2.4M | $4.8M |
| Pre-Tax Income | $-3.3M | $-36.2M |
| Income Tax | $37.0K | $54.0K |
| Continuing Ops | $-3.3M | $-36.2M |
| Discontinued Ops | $0 | $0 |
| Net Income | $-3.3M | $-36.2M |
| Minority Interest | $0 | $0 |
| Net to Common | $-3.3M | $-36.2M |
| Metric | 2023 | 2024 |
|---|---|---|
| Current Assets | $21.6M | $20.2M |
| Cash & Equivalents | $1.5M | $1.1M |
| Accounts Receivable | $6.4M | $4.1M |
| Inventory | $10.0M | $10.5M |
| Prepaid Expenses | $3.5M | $4.2M |
| Other Current Assets | $176.0K | $329.0K |
| Long-Term Assets | $322.2M | $304.5M |
| Intangibles | $608.0K | $495.0K |
| Goodwill | $7.2M | $7.2M |
| Operating Leases | $183.4M | $157.8M |
| Other LT Assets | $131.1M | $139.0M |
| Total Assets | $343.8M | $324.6M |
| Current Liabilities | $64.1M | $65.7M |
| Accounts Payable | $15.3M | $13.2M |
| Current Debt | $0 | — |
| Current Leases | $28.6M | $32.1M |
| Deferred Revenue | $300.0K | $1.0M |
| Other Current Liab | $8.9M | $6.6M |
| Long-Term Liabilities | $241.4M | $264.5M |
| Long-Term Debt | $46.1M | $100.7M |
| LT Operating Leases | $187.3M | $156.7M |
| Other LT Liab | $8.0M | $7.0M |
| Total Liabilities | $305.5M | $330.2M |
| Shareholders' Equity | $38.4M | $-5.6M |
| Paid-In Capital | $211.3M | $213.4M |
| Retained Earnings | $-138.4M | $-184.5M |
| Treasury Stock | $35.0M | — |
| Total L&E | $343.8M | $324.6M |
| Metric | 2023 | 2024 |
|---|---|---|
| Net Income (CFO) | $-3.3M | $-36.2M |
| Non-Cash Adjustments | $11.4M | $45.8M |
| Working Capital Changes | $1.4M | $-2.0M |
| Cash from Operations | $9.6M | $7.6M |
| Capital Expenditures | $33.9M | $28.8M |
| Cash from Investing | $-32.3M | $-26.7M |
| Debt Issuances | $53.5M | $19.0M |
| Debt Repayments | $32.9M | $0 |
| Share Buybacks | — | $0 |
| Cash from Financing | $22.0M | $17.3M |
| FX Effect | $0 | $0 |
| Net Change in Cash | $-732.0K | $-1.9M |
| Beginning Cash | $2.3M | $3.0M |
| Ending Cash | $1.5M | $1.1M |
Frequently Asked Questions
How does NOODLES & Co make money?
The company derives revenue primarily from its core restaurant operations including dine-in experiences, carry-out orders, and delivery services via third-party platforms. Additional streams include foodservice sales to external partners and potential licensing or franchise fees associated with brand expansion initiatives.
What are the main risks for NDLS?
The company faces significant headwinds from rising food costs and labor inflation which could compress already thin margins in the fast-casual sector. Economic downturns or shifts in consumer spending habits towards more budget-friendly alternatives pose a threat to dining frequency and average check sizes. Intense competition from both established chains and emerging ghost-kitchen concepts threatens market share and pricing power.
What is NDLS's competitive advantage?
Noodles & Company maintains a strong moat through its proprietary made-from-scratch pasta production which ensures unique flavor profiles and quality differentiation. The brand benefits from high customer loyalty driven by consistent menu innovation and a robust community engagement strategy that fosters local connections. Operational scalability is supported by an optimized supply chain capable of delivering fresh ingredients to thousands of locations efficiently.
Related Companies
Not financial advice. All content is for informational purposes only. Data may contain errors. Consult a qualified financial advisor before making investment decisions.