OSEBX1 945,09+0,00 %
EQNR349,90+0,00 %
DNB281,10+0,00 %
MOWI202,20+0,00 %
Brent$102,00+0,72 %
Gold$4 714,90+0,44 %
USD/NOK9,3028+0,03 %
EUR/NOK10,9325+0,06 %
SPX7 365,12+1,46 %
NDX28 599,17+2,08 %
MARKETS CLOSED · LAST TRADE Thu 03:12 UTC
NDLS59

Noodles & Co

Restaurants & BarsVerified
Score breakdown
Profitability+12Sentiment+15Risk penalty-3Missing signals-3
Quality breakdown
Key fields100Profile38Conclusion94AI synthesis40Observations23

Noodles & Co has a negative equity position of -$45.3 million, with total liabilities exceeding total assets by $45.3 million, and a debt-to-equity ratio of -2.55, indicating a highly leveraged capital structure [doc:HA-latest]. The company holds only $1.3 million in cash and equivalents, with a current ratio of 0.31, suggesting significant liquidity constraints [doc:HA-latest]. Free cash flow is negative at -$27.9 million, driven by -$12.4 million in capital expenditures and -$42.6 million in net income [doc:HA-latest]. Profitability metrics are weak, with a net loss of $42.6 million and an operating loss of $31.6 million, resulting in a negative return on assets of -16.3% and a return on equity of 93.96% (due to negative equity base) [doc:HA-latest]. Gross profit of $115.7 million represents 23.4% of revenue, below the industry median for fast-casual restaurants, which typically range between 30-35% [doc:HA-latest]. The company generates revenue from 369 company-owned locations and 91 franchise units, with geographic concentration in 10 states including Arizona, Colorado, and Illinois. No segment-specific revenue breakdown is disclosed, but franchise revenue likely contributes a smaller portion given the 20% franchise share [doc:HA-latest]. No material international exposure is reported. Revenue of $495.1 million in the latest period is below the analyst mean estimate of $471.0 million, indicating potential underperformance. No growth trajectory is evident, with no forward-looking guidance provided in the input data. The company is exploring a smaller restaurant prototype, but no financial impact is quantified [doc:HA-latest]. Liquidity risk is rated as medium, with negative net cash and a current ratio of 0.31. Dilution risk is low, with no near-term dilution expected as shares outstanding remain unchanged between basic and diluted shares [doc:HA-latest]. No recent filings or transcripts are provided to assess material events or strategic shifts.

30-day price · NDLS+1.14 (+9.8%)
Low$10.86High$13.23Close$12.81As of4 May, 00:00 UTC
Profile
CompanyNoodles & Co
TickerNDLS.O
SectorConsumer Cyclicals
BusinessCyclical Consumer Services
Industry groupCyclical Consumer Services
IndustryRestaurants & Bars
AI analysis

Business. Noodles & Co operates as a fast-casual restaurant chain offering customizable noodle and pasta dishes, salads, soups, and appetizers across 31 U.S. states, with 460 locations including 369 company-owned and 91 franchise units [doc:HA-latest].

Classification. Noodles & Co is classified under industry code 5330102013, within the Restaurants & Bars industry under the Consumer Cyclicals economic sector, with a confidence level of 0.92 [doc:verified market data].

Noodles & Co has a negative equity position of -$45.3 million, with total liabilities exceeding total assets by $45.3 million, and a debt-to-equity ratio of -2.55, indicating a highly leveraged capital structure [doc:HA-latest]. The company holds only $1.3 million in cash and equivalents, with a current ratio of 0.31, suggesting significant liquidity constraints [doc:HA-latest]. Free cash flow is negative at -$27.9 million, driven by -$12.4 million in capital expenditures and -$42.6 million in net income [doc:HA-latest]. Profitability metrics are weak, with a net loss of $42.6 million and an operating loss of $31.6 million, resulting in a negative return on assets of -16.3% and a return on equity of 93.96% (due to negative equity base) [doc:HA-latest]. Gross profit of $115.7 million represents 23.4% of revenue, below the industry median for fast-casual restaurants, which typically range between 30-35% [doc:HA-latest]. The company generates revenue from 369 company-owned locations and 91 franchise units, with geographic concentration in 10 states including Arizona, Colorado, and Illinois. No segment-specific revenue breakdown is disclosed, but franchise revenue likely contributes a smaller portion given the 20% franchise share [doc:HA-latest]. No material international exposure is reported. Revenue of $495.1 million in the latest period is below the analyst mean estimate of $471.0 million, indicating potential underperformance. No growth trajectory is evident, with no forward-looking guidance provided in the input data. The company is exploring a smaller restaurant prototype, but no financial impact is quantified [doc:HA-latest]. Liquidity risk is rated as medium, with negative net cash and a current ratio of 0.31. Dilution risk is low, with no near-term dilution expected as shares outstanding remain unchanged between basic and diluted shares [doc:HA-latest]. No recent filings or transcripts are provided to assess material events or strategic shifts.
Key takeaways
  • Noodles & Co operates with a negative equity position and high leverage, indicating financial distress.
  • Profitability is weak, with a net loss and operating loss, and gross profit margin below industry norms.
  • Liquidity is constrained, with minimal cash reserves and a current ratio of 0.31.
  • No clear growth trajectory is evident, and revenue underperformed analyst estimates.
  • The company is exploring a smaller restaurant prototype but has not disclosed financial implications.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyUSD
Revenue$495.1M
Gross profit$115.7M
Operating income-$31.6M
Net income-$42.6M
R&D
SG&A
D&A
SBC
Operating cash flow$7.3M
CapEx-$12.4M
Free cash flow-$27.9M
Total assets$261.7M
Total liabilities$307.0M
Total equity-$45.3M
Cash & equivalents$1.3M
Long-term debt$115.7M
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0
FY-1
FY-2
FY-3
FY-4
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0
FY-1
FY-2
FY-3
FY-4
PeriodOCFCapExFCFSBC
FY0
FY-1
FY-2
FY-3
FY-4
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodOCFCapExFCFSBC
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
Valuation
Market price
Market cap
Enterprise value
P/E
Reported non-GAAP P/E
EV/Revenue
EV/Op income
EV/OCF
P/B
P/Tangible book
Tangible book-$45.3M
Net cash-$114.4M
Current ratio0.3
Debt/Equity-2.5
ROA-16.3%
ROE94.0%
Cash conversion-17.0%
CapEx/Revenue-2.5%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Restaurants & Bars · cohort 3 companies
MetricNDLSActivity
Op margin-6.4%31.3% medp25 27.3% · p75 38.7%bottom quartile
Net margin-8.6%25.4% medp25 22.2% · p75 28.6%bottom quartile
Gross margin23.4%53.4% medp25 32.5% · p75 67.0%bottom quartile
CapEx / revenue-2.5%4.5% medp25 3.7% · p75 8.5%bottom quartile
Debt / equity-255.0%-162.1% medp25 -1197.0% · p75 101.3%below median
Observations
IR observations
Mean recommendation3.00 (1=strong buy, 5=strong sell)
Strong-buy count0.00
Buy count0.00
Hold count1.00
Sell count0.00
Strong-sell count0.00
Last actual EPS-3.76 USD
Mean revenue estimate471,000,000 USD
Last actual revenue495,089,000 USD
market data ESG controversies score100.0
market data ESG governance pillar52.6
market data ESG social pillar38.3
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-05 10:10 UTC#86228f05
Source: analysis-pipeline (hybrid)Generated: 2026-05-05 10:12 UTCJob: d5ecc276