Data is not available at this time.
Noodles & Company operates in the fast-casual dining sector, specializing in globally inspired noodle dishes and pasta bowls. The company generates revenue through company-owned and franchised restaurants, with a focus on customizable, high-quality meals at accessible price points. Its menu blends international flavors with American preferences, targeting health-conscious and convenience-seeking consumers. Noodles & Company competes in a crowded segment dominated by larger chains, differentiating itself through a niche focus on noodle-based cuisine and digital ordering capabilities. The brand maintains a regional footprint with expansion potential, though it faces intense competition from both traditional fast-food players and emerging fast-casual concepts. Its market position hinges on operational efficiency and menu innovation to drive same-store sales growth.
Noodles & Company reported revenue of $493.3 million for FY 2024, reflecting its scale in the fast-casual segment. However, the company posted a net loss of $36.2 million, with diluted EPS of -$0.80, indicating ongoing profitability challenges. Operating cash flow was $7.6 million, overshadowed by capital expenditures of $28.8 million, suggesting reinvestment needs outweigh near-term cash generation.
The negative EPS and net loss highlight strained earnings power, likely due to inflationary pressures and competitive pricing dynamics. Capital expenditures exceeded operating cash flow, indicating reliance on external funding for growth initiatives. The company’s ability to improve unit economics and leverage digital sales will be critical to enhancing capital efficiency.
Noodles & Company holds $1.1 million in cash against total debt of $291.5 million, signaling a leveraged balance sheet. The debt burden may constrain financial flexibility, particularly given inconsistent profitability. Absence of dividends aligns with its focus on preserving liquidity for operational and growth needs.
The company’s growth strategy appears focused on unit expansion and digital sales, though profitability remains elusive. No dividends are paid, consistent with its reinvestment priorities. Comparable sales trends and franchise development will be key indicators of sustainable growth.
Market expectations likely reflect skepticism about near-term profitability, given persistent losses and high debt. Valuation metrics may hinge on improvements in same-store sales and cost management, with investors awaiting a clear path to positive free cash flow.
Noodles & Company’s niche menu and digital capabilities offer differentiation, but execution risks remain. The outlook depends on margin recovery and debt management, with success contingent on operational streamlining and targeted marketing to drive traffic.
Company filings (10-K), investor presentations
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |