2020 | 2021 | 2023 | 2024 | 2024 | |
---|---|---|---|---|---|
Revenue | $394M | $475M | $509M | $493M | $493M |
Cost of Revenue | $342M | $393M | $429M | $324M | $324M |
Gross Profit | $52M | $82M | $80M | $169M | $169M |
Gross Profit % | 13% | 17% | 16% | 34% | 34% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2023 | 2024 | 2024 | |
---|---|---|---|---|---|
Net Income | -$23M | $3.7M | -$3.3M | -$36M | -$36M |
Dep. & Amort. | $22M | $22M | $23M | $29M | $29M |
Def. Tax | $40K | $29K | -$40K | $21K | $21K |
Stock Comp. | $2.5M | $4.1M | $4.3M | $3.6M | $3.6M |
Chg. in WC | $3.2M | $2.5M | -$18M | $0 | $0 |
2020 | 2021 | 2023 | 2024 | 2024 | |
---|---|---|---|---|---|
Cash | $7.8M | $2.3M | $1.5M | $1.1M | $1.1M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $7.8M | $2.3M | $1.5M | $1.1M | $1.1M |
Receivables | $3.5M | $4.1M | $6.6M | $4.1M | $4.1M |
Inventory | $9.6M | $9.4M | $10M | $11M | $11M |
NDLS reported a 0.8% increase in system-wide comparable sales for Q4 2024, with traffic nearly flat at -0.1%. Early Q1 2025 results show over 3% comp sales growth, including positive traffic.
The company is undergoing a significant menu transformation, with nine new dishes launching in March and nearly two-thirds of the menu being new or improved by the end of Q2 2025.
NDLS plans to double its marketing investment in the coming months to support the menu relaunch, with a focus on driving awareness and engagement through paid media, PR, and in-restaurant messaging.
For FY 2025, NDLS expects mid-single-digit comp sales growth, total revenue of $503M-$512M, and restaurant contribution margins between 12.5%-14%, despite a 100 basis point permanent investment in food costs.
The company plans to open two new company-owned restaurants and close 12-15 underperforming locations in 2025, while reducing its debt balance in the second half of the year.