Income Statement

NOODLES & CO

NDLS
Annual
Performance Overview Click any row in the table to add it to this chart
in millions USD
Metric Dec 31, 2025 2025 FY Dec 31, 2024 2024 FY Dec 31, 2023 2023 FY Dec 31, 2022 2022 FY Dec 31, 2021 2021 FY Dec 31, 2020 2020 FY Dec 31, 2019 2019 FY Dec 31, 2018 2018 FY Dec 31, 2017 2017 FY Dec 31, 2016 2016 FY Dec 31, 2015 2015 FY Dec 31, 2014 2014 FY Dec 31, 2013 2013 FY
Revenue
495.09 493.27 503.41 509.48 475.15 393.66 462.41 457.84 456.49 487.47 455.45 403.74 350.92
Cost of Revenue
- - - - - - 117.18 121.10 - - - - -
Gross Profit
495.09 493.27 503.41 509.48 475.15 393.66 345.23 336.74 456.49 487.47 455.45 403.74 350.92
Operating Expenses
49.14 50.82 51.83 49.90 47.54 42.88 43.45 46.09 39.75 55.65 37.24 31.39 35.89
Research & Development
- - - - - - - - - - - - -
Selling, General & Administrative
49.14 50.82 51.83 49.90 47.54 42.88 43.45 46.09 39.75 55.65 37.24 31.39 35.89
Other Operating Expenses
- - - - - - - - - - - - -
Operating Income
445.95 442.45 451.57 459.58 427.62 350.78 301.79 290.65 416.75 431.82 418.21 372.35 315.03
Non-Operating Income
488.46 478.61 461.40 462.85 423.88 373.95 300.04 299.34 454.44 502.26 440.71 353.80 303.60
Interest Income
- - - - - - - - - - - - -
Interest Expense
10.90 8.40 4.80 2.45 2.10 3.15 2.94 4.31 3.84 2.92 1.43 0.37 2.20
Other Non-Op Income / Expense
- - - - - - - - - - - - -
Income Before Tax
-42.50 -36.16 -9.83 -3.28 3.74 -23.18 1.75 0.00 4.36 -2.82 -0.83 18.55 11.43
Income Tax Expense
0.06 0.05 0.02 0.04 0.07 0.08 0.10 -0.25 -0.21 1.23 -8.73 7.12 4.77
Non-Controlling Interest
- - - - - - - - - - - - -
Net Income
-42.57 -36.21 -9.86 -3.31 3.67 -23.26 1.65 -8.44 -37.48 -71.68 -13.77 11.43 6.67
Supplemental Per share data, derived & other items — not part of the income statement
in millions USD unless noted
Metric Dec 31, 2025 2025 FY Dec 31, 2024 2024 FY Dec 31, 2023 2023 FY Dec 31, 2022 2022 FY Dec 31, 2021 2021 FY Dec 31, 2020 2020 FY Dec 31, 2019 2019 FY Dec 31, 2018 2018 FY Dec 31, 2017 2017 FY Dec 31, 2016 2016 FY Dec 31, 2015 2015 FY Dec 31, 2014 2014 FY Dec 31, 2013 2013 FY
Depreciation & Amortization
- - - - - - - - - - - - -
EBITDA
473.00 471.51 478.36 482.85 449.95 372.49 323.87 313.52 441.36 459.95 446.01 397.13 335.65
Earnings Per Share (Basic)
-7.36 -0.80 -0.21 -0.07 0.08 -0.53 0.04 -0.20 -1.20 -2.58 -0.48 0.38 0.25
Diluted EPS
-7.36 -0.80 -0.21 -0.07 0.08 -0.53 0.04 -0.20 -1.20 -2.58 -0.48 0.37 0.24
Weighted Average Shares
5.79 45.47 45.86 45.91 45.48 44.27 44.04 42.33 37.76 27.81 28.94 29.72 26.41
Diluted Weighted Avg Shares
5.79 45.47 45.86 45.91 46.13 44.27 44.98 42.33 37.76 27.81 28.94 31.00 27.69
Comprehensive Income
- - - - - - 1.65 -8.44 -37.59 -71.59 -13.90 11.43 6.67