$NDLS
NOODLES & Co Stock $ndls

$ndls Overview Financials Valuation SEC Filings Company Website

2015 Q3 Form 10-Q Financial Statement

#000127515815000069 Filed on November 06, 2015

Income Statement

Concept	2015 Q3	2014 Q4	2014 Q3
Revenue	$117.3M	$108.5M	$117.3M
YoY Change	0.0%	2.19%	17.97%
Cost Of Revenue	$85.60M	$74.40M	$67.90M
YoY Change	26.07%	22.37%	13.17%
Gross Profit	$31.70M	$34.20M	$31.60M
YoY Change	0.32%	21.71%	7.85%
Gross Profit Margin	27.02%	31.51%	26.93%
Selling, General & Admin	$23.40M	$21.20M	$19.50M
YoY Change	20.0%	24.71%	-15.22%
% of Gross Profit	73.82%	61.99%	61.71%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization	$7.117M	$6.820M	$6.454M
YoY Change	10.27%	30.2%	28.18%
% of Gross Profit	22.45%	19.94%	20.42%
Operating Expenses	$30.50M	$28.00M	$25.40M
YoY Change	20.08%	25.56%	-9.29%
Operating Profit	-$15.30M	$5.474M	-$15.30M
YoY Change	0.0%	8.5%	-357.57%
Interest Expense	$391.0K	-$200.0K	$112.0K
YoY Change	249.11%	-251.52%	-88.95%
% of Operating Profit		-3.65%
Other Income/Expense, Net
YoY Change
Pretax Income	-$15.69M	$5.300M	$4.933M
YoY Change	-418.12%	-2.72%	-6506.49%
Income Tax	-$5.872M	$1.700M	$1.990M
% Of Pretax Income		32.08%	40.34%
Net Earnings	-$9.821M	$3.535M	-$9.821M
YoY Change	0.0%	20.12%	-378.45%
Net Earnings / Revenue	-8.37%	3.26%	-8.37%
Basic Earnings Per Share	-$0.35	$0.12	-$0.35
Diluted Earnings Per Share	-$0.35	$0.11	-$0.35
COMMON SHARES
Basic Shares Outstanding	28.25M shares		29.76M shares
Diluted Shares Outstanding	28.25M shares		30.89M shares

Balance Sheet

Concept	2015 Q3	2014 Q4	2014 Q3
SHORT-TERM ASSETS
Cash & Short-Term Investments	$2.000M	$1.900M	$700.0K
YoY Change	185.71%	216.67%	16.67%
Cash & Equivalents	$2.016M	$1.906M	$2.248M
Short-Term Investments
Other Short-Term Assets	$7.800M	$139.0K	$6.100M
YoY Change	27.87%	85.33%	10417.24%
Inventory	$10.38M	$9.415M	$9.154M
Prepaid Expenses
Receivables	$3.867M	$4.557M	$3.910M
Other Receivables	$0.00	$600.0K	$0.00
Total Short-Term Assets	$24.10M	$22.78M	$22.00M
YoY Change	9.53%	24.23%	27.35%
LONG-TERM ASSETS
Property, Plant & Equipment	$198.1M	$205.6M	$195.1M
YoY Change	1.53%	22.65%	30.16%
Goodwill	$6.400M	$6.400M	$6.543M
YoY Change	-2.19%
Intangibles	$1.956M	$1.927M	$1.789M
YoY Change	9.33%	449.0%
Long-Term Investments
YoY Change
Other Assets	$2.314M	$1.863M	$2.079M
YoY Change	11.3%	23.87%	17.92%
Total Long-Term Assets	$210.1M	$215.8M	$205.5M
YoY Change	2.22%	27.32%	33.1%
TOTAL ASSETS
Total Short-Term Assets	$24.10M	$22.78M	$22.00M
Total Long-Term Assets	$210.1M	$215.8M	$205.5M
Total Assets	$234.2M	$238.5M	$227.5M
YoY Change	2.93%	27.02%	32.52%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable	$11.26M	$10.87M	$11.71M
YoY Change	-3.84%	33.04%	31.92%
Accrued Expenses	$10.18M	$8.560M	$12.94M
YoY Change	-21.33%	10.49%	72.1%
Deferred Revenue
YoY Change
Short-Term Debt	$0.00	$0.00	$0.00
YoY Change
Long-Term Debt Due
YoY Change
Total Short-Term Liabilities	$32.25M	$25.83M	$32.00M
YoY Change	0.78%	6.89%	30.9%
LONG-TERM LIABILITIES
Long-Term Debt	$60.40M	$27.14M	$21.50M
YoY Change	180.95%	329.91%	10286.47%
Other Long-Term Liabilities	$3.512M	$3.447M	$4.619M
YoY Change	-23.97%	20.52%	96.47%
Total Long-Term Liabilities	$63.92M	$30.58M	$26.12M
YoY Change	144.71%	233.44%	921.07%
TOTAL LIABILITIES
Total Short-Term Liabilities	$32.25M	$25.83M	$32.00M
Total Long-Term Liabilities	$63.92M	$30.58M	$26.12M
Total Liabilities	$136.7M	$98.42M	$91.86M
YoY Change	48.79%	55.42%	75.14%
SHAREHOLDERS EQUITY
Retained Earnings	$12.23M	$21.74M	$18.20M
YoY Change	-32.83%	110.87%	292.71%
Common Stock	$301.0K	$298.0K	$298.0K
YoY Change	1.01%	1.02%	1.36%
Preferred Stock
YoY Change
Treasury Stock (at cost)	$35.00M	$2.848M	-$2.848M
YoY Change	-1328.93%	2.56%
Treasury Stock Shares	474.8K shares	67.59K shares	67.59K shares
Shareholders Equity	$97.50M	$140.1M	$135.7M
YoY Change
Total Liabilities & Shareholders Equity	$234.2M	$238.5M	$227.5M
YoY Change	2.93%	27.02%	32.52%

Cashflow Statement

Concept	2015 Q3	2014 Q4	2014 Q3
OPERATING ACTIVITIES
Net Income	-$9.821M	$3.535M	-$9.821M
YoY Change	0.0%	20.12%	-378.45%
Depreciation, Depletion And Amortization	$7.117M	$6.820M	$6.454M
YoY Change	10.27%	30.2%	28.18%
Cash From Operating Activities	$15.23M	$11.58M	$8.850M
YoY Change	72.09%	-9.03%	-24.81%
INVESTING ACTIVITIES
Capital Expenditures	-$13.76M	-$16.41M	-$12.95M
YoY Change	6.25%	16.05%	5.2%
Acquisitions
YoY Change
Other Investing Activities	$0.00	-$2.090M	-$13.62M
YoY Change	-100.0%
Cash From Investing Activities	-$13.75M	-$18.49M	-$12.95M
YoY Change	6.18%	30.76%	5.2%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities	-1.380M	6.580M	4.140M
YoY Change	-133.33%	380.29%	2200.0%
NET CHANGE
Cash From Operating Activities	15.23M	11.58M	8.850M
Cash From Investing Activities	-13.75M	-18.49M	-12.95M
Cash From Financing Activities	-1.380M	6.580M	4.140M
Net Change In Cash	100.0K	-330.0K	40.00K
YoY Change	150.0%	725.0%	-111.11%
FREE CASH FLOW
Cash From Operating Activities	$15.23M	$11.58M	$8.850M
Capital Expenditures	-$13.76M	-$16.41M	-$12.95M
Free Cash Flow	$28.99M	$27.99M	$21.80M
YoY Change	32.98%	4.17%	-9.47%

Facts In Submission

Frame	Concept Type	Concept / XBRL Key	Value	Unit
	dei	Amendment Flag AmendmentFlag	false
	dei	Current Fiscal Year End Date CurrentFiscalYearEndDate	--12-29
	dei	Document Fiscal Period Focus DocumentFiscalPeriodFocus	Q3
	dei	Document Fiscal Year Focus DocumentFiscalYearFocus	2015
	dei	Document Period End Date DocumentPeriodEndDate	2015-09-30
	dei	Document Type DocumentType	10-Q
	dei	Entity Central Index Key EntityCentralIndexKey	0001275158
	dei	Entity Filer Category EntityFilerCategory	Accelerated Filer
	dei	Entity Registrant Name EntityRegistrantName	NOODLES & Co
CY2014Q3	ndls	Asset Disposals Closure Costsand Restaurant Impairments AssetDisposalsClosureCostsandRestaurantImpairments	251000	USD
	ndls	Asset Disposals Closure Costsand Restaurant Impairments AssetDisposalsClosureCostsandRestaurantImpairments	658000	USD
CY2015Q3	ndls	Asset Disposals Closure Costsand Restaurant Impairments AssetDisposalsClosureCostsandRestaurantImpairments	16479000	USD
	ndls	Asset Disposals Closure Costsand Restaurant Impairments AssetDisposalsClosureCostsandRestaurantImpairments	22815000	USD
CY2014Q4	ndls	Effective Income Tax Rate Reconciliation Estimateof Annual Effective Tax Ratefor Current Year Percent EffectiveIncomeTaxRateReconciliationEstimateofAnnualEffectiveTaxRateforCurrentYearPercent	0.38
CY2014Q3	ndls	Impairment Closure Costs And Other ImpairmentClosureCostsAndOther	98000	USD
	ndls	Impairment Closure Costs And Other ImpairmentClosureCostsAndOther	221000	USD
CY2015Q3	ndls	Impairment Closure Costs And Other ImpairmentClosureCostsAndOther	62000	USD
	ndls	Impairment Closure Costs And Other ImpairmentClosureCostsAndOther	134000	USD
	ndls	Increase Decrease In Accrued Liabilities And Other Liabilities IncreaseDecreaseInAccruedLiabilitiesAndOtherLiabilities	485000	USD
	ndls	Increase Decrease In Accrued Liabilities And Other Liabilities IncreaseDecreaseInAccruedLiabilitiesAndOtherLiabilities	5182000	USD
	ndls	Increase Decrease In Deferred Rent IncreaseDecreaseInDeferredRent	4660000	USD
	ndls	Paymentsfor Settlementof Outstanding Options PaymentsforSettlementofOutstandingOptions	32152000	USD
	ndls	Increase Decrease In Deferred Rent IncreaseDecreaseInDeferredRent	5027000	USD
	ndls	Noncashor Part Noncash Asset Disposals Closure Costs And Restaurant Impairments NoncashorPartNoncashAssetDisposalsClosureCostsAndRestaurantImpairments	658000	USD
	ndls	Noncashor Part Noncash Asset Disposals Closure Costs And Restaurant Impairments NoncashorPartNoncashAssetDisposalsClosureCostsAndRestaurantImpairments	22740000	USD
CY2015Q3	ndls	Number Of Canadian Provinces In Which Entity Operates NumberOfCanadianProvincesInWhichEntityOperates	1	province
CY2010Q1	ndls	Number Of Impaired Restaurants Expected To Be Closed NumberOfImpairedRestaurantsExpectedToBeClosed	1	restaurant
CY2015Q1	ndls	Number Of Impaired Restaurants Expected To Be Closed NumberOfImpairedRestaurantsExpectedToBeClosed	5	restaurant
CY2015Q3	ndls	Number Of Impaired Restaurants Expected To Be Closed NumberOfImpairedRestaurantsExpectedToBeClosed	10	restaurant
CY2015Q1	ndls	Number Of Restaurants Impaired NumberOfRestaurantsImpaired	8	restaurant
CY2015Q3	ndls	Number Of Restaurants Impaired NumberOfRestaurantsImpaired	25	restaurant
CY2014	ndls	Numberof Weeksin Fiscal Year NumberofWeeksinFiscalYear	P364D
	ndls	Numberof Weeksin Fiscal Year NumberofWeeksinFiscalYear	P364D
	ndls	Paymentsfor Settlementof Outstanding Options PaymentsforSettlementofOutstandingOptions	71000	USD
CY2014Q4	us-gaap	Accounts Payable Current AccountsPayableCurrent	10865000	USD
CY2015Q3	us-gaap	Accounts Payable Current AccountsPayableCurrent	11263000	USD
CY2014Q4	us-gaap	Accounts Receivable Net Current AccountsReceivableNetCurrent	5184000	USD
CY2015Q3	us-gaap	Accounts Receivable Net Current AccountsReceivableNetCurrent	3867000	USD
CY2014Q4	us-gaap	Accrued Liabilities Current AccruedLiabilitiesCurrent	8560000	USD
CY2015Q3	us-gaap	Accrued Liabilities Current AccruedLiabilitiesCurrent	10178000	USD
CY2014Q4	us-gaap	Accumulated Depreciation Depletion And Amortization Property Plant And Equipment AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment	129327000	USD
CY2015Q3	us-gaap	Accumulated Depreciation Depletion And Amortization Property Plant And Equipment AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment	140215000	USD
CY2014Q4	us-gaap	Accumulated Other Comprehensive Income Loss Net Of Tax AccumulatedOtherComprehensiveIncomeLossNetOfTax	0	USD
CY2015Q3	us-gaap	Accumulated Other Comprehensive Income Loss Net Of Tax AccumulatedOtherComprehensiveIncomeLossNetOfTax	-92000	USD
CY2014Q4	us-gaap	Additional Paid In Capital AdditionalPaidInCapital	120929000	USD
CY2015Q3	us-gaap	Additional Paid In Capital AdditionalPaidInCapital	120065000	USD
	us-gaap	Amortization Of Financing Costs AmortizationOfFinancingCosts	76000	USD
	us-gaap	Amortization Of Financing Costs AmortizationOfFinancingCosts	73000	USD
CY2014Q3	us-gaap	Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount	267196	shares
	us-gaap	Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount	243552	shares
CY2015Q3	us-gaap	Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount	2837962	shares
	us-gaap	Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount	2837962	shares
CY2014Q4	us-gaap	Assets Assets	238903000	USD
CY2015Q3	us-gaap	Assets Assets	234180000	USD
CY2014Q4	us-gaap	Assets Current AssetsCurrent	22776000	USD
CY2015Q3	us-gaap	Assets Current AssetsCurrent	24098000	USD
CY2014Q4	us-gaap	Assets Noncurrent AssetsNoncurrent	216127000	USD
CY2015Q3	us-gaap	Assets Noncurrent AssetsNoncurrent	210082000	USD
	us-gaap	Capital Expenditures Incurred But Not Yet Paid CapitalExpendituresIncurredButNotYetPaid	377000	USD
	us-gaap	Capital Expenditures Incurred But Not Yet Paid CapitalExpendituresIncurredButNotYetPaid	115000	USD
CY2013Q4	us-gaap	Cash And Cash Equivalents At Carrying Value CashAndCashEquivalentsAtCarryingValue	968000	USD
CY2014Q3	us-gaap	Cash And Cash Equivalents At Carrying Value CashAndCashEquivalentsAtCarryingValue	2248000	USD
CY2014Q4	us-gaap	Cash And Cash Equivalents At Carrying Value CashAndCashEquivalentsAtCarryingValue	1906000	USD
CY2015Q3	us-gaap	Cash And Cash Equivalents At Carrying Value CashAndCashEquivalentsAtCarryingValue	2016000	USD
	us-gaap	Cash And Cash Equivalents Period Increase Decrease CashAndCashEquivalentsPeriodIncreaseDecrease	1280000	USD
	us-gaap	Cash And Cash Equivalents Period Increase Decrease CashAndCashEquivalentsPeriodIncreaseDecrease	110000	USD
CY2014Q4	us-gaap	Common Stock Par Or Stated Value Per Share CommonStockParOrStatedValuePerShare	0.01
CY2015Q3	us-gaap	Common Stock Par Or Stated Value Per Share CommonStockParOrStatedValuePerShare	0.01
CY2014Q4	us-gaap	Common Stock Shares Authorized CommonStockSharesAuthorized	180000000	shares
CY2015Q3	us-gaap	Common Stock Shares Authorized CommonStockSharesAuthorized	180000000	shares
CY2014Q4	us-gaap	Common Stock Shares Issued CommonStockSharesIssued	29820340	shares
CY2015Q3	us-gaap	Common Stock Shares Issued CommonStockSharesIssued	30005350	shares
CY2014Q4	us-gaap	Common Stock Shares Outstanding CommonStockSharesOutstanding	29820340	shares
CY2015Q3	us-gaap	Common Stock Shares Outstanding CommonStockSharesOutstanding	29598100	shares
CY2014Q4	us-gaap	Common Stock Value CommonStockValue	298000	USD
CY2015Q3	us-gaap	Common Stock Value CommonStockValue	301000	USD
CY2014Q3	us-gaap	Comprehensive Income Net Of Tax ComprehensiveIncomeNetOfTax	2943000	USD
	us-gaap	Comprehensive Income Net Of Tax ComprehensiveIncomeNetOfTax	7894000	USD
CY2015Q3	us-gaap	Comprehensive Income Net Of Tax ComprehensiveIncomeNetOfTax	-9901000	USD
	us-gaap	Comprehensive Income Net Of Tax ComprehensiveIncomeNetOfTax	-9603000	USD
CY2014Q3	us-gaap	Cost Of Goods Sold Direct Labor CostOfGoodsSoldDirectLabor	31884000	USD
	us-gaap	Cost Of Goods Sold Direct Labor CostOfGoodsSoldDirectLabor	88410000	USD
CY2015Q3	us-gaap	Cost Of Goods Sold Direct Labor CostOfGoodsSoldDirectLabor	37687000	USD
	us-gaap	Cost Of Goods Sold Direct Labor CostOfGoodsSoldDirectLabor	105865000	USD
CY2014Q3	us-gaap	Costs And Expenses CostsAndExpenses	101171000	USD
	us-gaap	Costs And Expenses CostsAndExpenses	281753000	USD
CY2015Q3	us-gaap	Costs And Expenses CostsAndExpenses	132630000	USD
	us-gaap	Costs And Expenses CostsAndExpenses	352926000	USD
	us-gaap	Deferred Income Tax Expense Benefit DeferredIncomeTaxExpenseBenefit	5380000	USD
	us-gaap	Deferred Income Tax Expense Benefit DeferredIncomeTaxExpenseBenefit	-7826000	USD
CY2014Q4	us-gaap	Deferred Rent Credit Noncurrent DeferredRentCreditNoncurrent	35498000	USD
CY2015Q3	us-gaap	Deferred Rent Credit Noncurrent DeferredRentCreditNoncurrent	40514000	USD
CY2014Q4	us-gaap	Deferred Tax Assets Liabilities Net Noncurrent DeferredTaxAssetsLiabilitiesNetNoncurrent	0	USD
CY2015Q3	us-gaap	Deferred Tax Assets Liabilities Net Noncurrent DeferredTaxAssetsLiabilitiesNetNoncurrent	1314000	USD
CY2014Q4	us-gaap	Deferred Tax Liabilities DeferredTaxLiabilities	6512000	USD
CY2015Q3	us-gaap	Deferred Tax Liabilities DeferredTaxLiabilities	0	USD
CY2014Q4	us-gaap	Deferred Tax Liabilities Current DeferredTaxLiabilitiesCurrent	1702000	USD
CY2015Q3	us-gaap	Deferred Tax Liabilities Current DeferredTaxLiabilitiesCurrent	1702000	USD
CY2014Q3	us-gaap	Depreciation Depletion And Amortization DepreciationDepletionAndAmortization	6454000	USD
	us-gaap	Depreciation Depletion And Amortization DepreciationDepletionAndAmortization	17969000	USD
CY2015Q3	us-gaap	Depreciation Depletion And Amortization DepreciationDepletionAndAmortization	7117000	USD
	us-gaap	Depreciation Depletion And Amortization DepreciationDepletionAndAmortization	20959000	USD
CY2014Q3	us-gaap	Earnings Per Share Basic EarningsPerShareBasic	0.10
	us-gaap	Earnings Per Share Basic EarningsPerShareBasic	0.27
CY2015Q3	us-gaap	Earnings Per Share Basic EarningsPerShareBasic	-0.35
	us-gaap	Earnings Per Share Basic EarningsPerShareBasic	-0.32
CY2014Q3	us-gaap	Earnings Per Share Diluted EarningsPerShareDiluted	0.10
	us-gaap	Earnings Per Share Diluted EarningsPerShareDiluted	0.25
CY2015Q3	us-gaap	Earnings Per Share Diluted EarningsPerShareDiluted	-0.35
	us-gaap	Earnings Per Share Diluted EarningsPerShareDiluted	-0.32
	us-gaap	Effect Of Exchange Rate On Cash And Cash Equivalents EffectOfExchangeRateOnCashAndCashEquivalents	0	USD
	us-gaap	Effect Of Exchange Rate On Cash And Cash Equivalents EffectOfExchangeRateOnCashAndCashEquivalents	-92000	USD
CY2014Q3	us-gaap	Effective Income Tax Rate Continuing Operations EffectiveIncomeTaxRateContinuingOperations	0.403
	us-gaap	Effective Income Tax Rate Continuing Operations EffectiveIncomeTaxRateContinuingOperations	0.405
CY2015Q3	us-gaap	Effective Income Tax Rate Continuing Operations EffectiveIncomeTaxRateContinuingOperations	0.374
	us-gaap	Effective Income Tax Rate Continuing Operations EffectiveIncomeTaxRateContinuingOperations	0.383
CY2014Q3	us-gaap	Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate	0.35
CY2015Q3	us-gaap	Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate	0.34
CY2014Q4	us-gaap	Employee Related Liabilities Current EmployeeRelatedLiabilitiesCurrent	4704000	USD
CY2015Q3	us-gaap	Employee Related Liabilities Current EmployeeRelatedLiabilitiesCurrent	9107000	USD
CY2014Q3	us-gaap	Food And Beverage Cost Of Sales FoodAndBeverageCostOfSales	28359000	USD
	us-gaap	Food And Beverage Cost Of Sales FoodAndBeverageCostOfSales	78533000	USD
CY2015Q3	us-gaap	Food And Beverage Cost Of Sales FoodAndBeverageCostOfSales	30941000	USD
	us-gaap	Food And Beverage Cost Of Sales FoodAndBeverageCostOfSales	88616000	USD
CY2014Q3	us-gaap	Food And Beverage Revenue FoodAndBeverageRevenue	105143000	USD
CY2015Q3	us-gaap	Food And Beverage Revenue FoodAndBeverageRevenue	116151000	USD
	us-gaap	Food And Beverage Revenue FoodAndBeverageRevenue	334767000	USD
	us-gaap	Food And Beverage Revenue FoodAndBeverageRevenue	291789000	USD
CY2014Q3	us-gaap	Franchise Revenue FranchiseRevenue	1073000	USD
	us-gaap	Franchise Revenue FranchiseRevenue	3406000	USD
CY2015Q3	us-gaap	Franchise Revenue FranchiseRevenue	1177000	USD
	us-gaap	Franchise Revenue FranchiseRevenue	3555000	USD
CY2014Q3	us-gaap	Gain Loss On Disposition Of Assets1 GainLossOnDispositionOfAssets1	-251000	USD
	us-gaap	Gain Loss On Disposition Of Assets1 GainLossOnDispositionOfAssets1	-658000	USD
CY2015Q3	us-gaap	Gain Loss On Disposition Of Assets1 GainLossOnDispositionOfAssets1	-16479000	USD
	us-gaap	Gain Loss On Disposition Of Assets1 GainLossOnDispositionOfAssets1	-22815000	USD
CY2014Q3	us-gaap	Gain Loss On Sale Of Property Plant Equipment GainLossOnSaleOfPropertyPlantEquipment	-141000	USD
	us-gaap	Gain Loss On Sale Of Property Plant Equipment GainLossOnSaleOfPropertyPlantEquipment	-421000	USD
CY2015Q3	us-gaap	Gain Loss On Sale Of Property Plant Equipment GainLossOnSaleOfPropertyPlantEquipment	-204000	USD
	us-gaap	Gain Loss On Sale Of Property Plant Equipment GainLossOnSaleOfPropertyPlantEquipment	-524000	USD
CY2014Q3	us-gaap	General And Administrative Expense GeneralAndAdministrativeExpense	7545000	USD
	us-gaap	General And Administrative Expense GeneralAndAdministrativeExpense	22806000	USD
CY2015Q3	us-gaap	General And Administrative Expense GeneralAndAdministrativeExpense	9384000	USD
	us-gaap	General And Administrative Expense GeneralAndAdministrativeExpense	27034000	USD
CY2014Q4	us-gaap	Goodwill Goodwill	6400000	USD
CY2015Q3	us-gaap	Goodwill Goodwill	6400000	USD
CY2014Q3	us-gaap	Impairment Of Long Lived Assets Held For Use ImpairmentOfLongLivedAssetsHeldForUse	12000	USD
	us-gaap	Impairment Of Long Lived Assets Held For Use ImpairmentOfLongLivedAssetsHeldForUse	16000	USD
CY2015Q3	us-gaap	Impairment Of Long Lived Assets Held For Use ImpairmentOfLongLivedAssetsHeldForUse	16213000	USD
	us-gaap	Impairment Of Long Lived Assets Held For Use ImpairmentOfLongLivedAssetsHeldForUse	22157000	USD
CY2014Q3	us-gaap	Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest	4933000	USD
	us-gaap	Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest	13274000	USD
CY2015Q3	us-gaap	Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest	-15693000	USD
	us-gaap	Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest	-15422000	USD
CY2014Q3	us-gaap	Income Tax Expense Benefit IncomeTaxExpenseBenefit	1990000	USD
	us-gaap	Income Tax Expense Benefit IncomeTaxExpenseBenefit	5380000	USD
CY2015Q3	us-gaap	Income Tax Expense Benefit IncomeTaxExpenseBenefit	-5872000	USD
	us-gaap	Income Tax Expense Benefit IncomeTaxExpenseBenefit	-5911000	USD
	us-gaap	Income Taxes Paid IncomeTaxesPaid	505000	USD
	us-gaap	Income Taxes Paid IncomeTaxesPaid	379000	USD
	us-gaap	Increase Decrease In Accounts Payable IncreaseDecreaseInAccountsPayable	3169000	USD
	us-gaap	Increase Decrease In Accounts Payable IncreaseDecreaseInAccountsPayable	512000	USD
	us-gaap	Increase Decrease In Accounts Receivable IncreaseDecreaseInAccountsReceivable	-318000	USD
	us-gaap	Increase Decrease In Accounts Receivable IncreaseDecreaseInAccountsReceivable	-686000	USD
	us-gaap	Increase Decrease In Accrued Income Taxes Payable IncreaseDecreaseInAccruedIncomeTaxesPayable	-505000	USD
	us-gaap	Increase Decrease In Accrued Income Taxes Payable IncreaseDecreaseInAccruedIncomeTaxesPayable	1538000	USD
	us-gaap	Increase Decrease In Inventories IncreaseDecreaseInInventories	1639000	USD
	us-gaap	Increase Decrease In Inventories IncreaseDecreaseInInventories	945000	USD
	us-gaap	Increase Decrease In Prepaid Deferred Expense And Other Assets IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets	2040000	USD
	us-gaap	Increase Decrease In Prepaid Deferred Expense And Other Assets IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets	1585000	USD
CY2014Q3	us-gaap	Incremental Common Shares Attributable To Call Options And Warrants IncrementalCommonSharesAttributableToCallOptionsAndWarrants	1136084	shares
	us-gaap	Incremental Common Shares Attributable To Call Options And Warrants IncrementalCommonSharesAttributableToCallOptionsAndWarrants	1353101	shares
CY2015Q3	us-gaap	Incremental Common Shares Attributable To Call Options And Warrants IncrementalCommonSharesAttributableToCallOptionsAndWarrants	0	shares
	us-gaap	Incremental Common Shares Attributable To Call Options And Warrants IncrementalCommonSharesAttributableToCallOptionsAndWarrants	0	shares
CY2014Q4	us-gaap	Intangible Assets Net Excluding Goodwill IntangibleAssetsNetExcludingGoodwill	1927000	USD
CY2015Q3	us-gaap	Long Term Debt Noncurrent LongTermDebtNoncurrent	60404000	USD
	us-gaap	Net Cash Provided By Used In Financing Activities NetCashProvidedByUsedInFinancingActivities	17393000	USD
	us-gaap	Net Cash Provided By Used In Financing Activities NetCashProvidedByUsedInFinancingActivities	-1440000	USD
CY2015Q3	us-gaap	Intangible Assets Net Excluding Goodwill IntangibleAssetsNetExcludingGoodwill	1956000	USD
CY2014Q3	us-gaap	Interest Expense InterestExpense	112000	USD
	us-gaap	Interest Expense InterestExpense	168000	USD
CY2015Q3	us-gaap	Interest Expense InterestExpense	391000	USD
	us-gaap	Interest Expense InterestExpense	818000	USD
	us-gaap	Interest Paid Net InterestPaidNet	81000	USD
	us-gaap	Interest Paid Net InterestPaidNet	445000	USD
CY2014Q4	us-gaap	Inventory Net InventoryNet	9415000	USD
CY2015Q3	us-gaap	Inventory Net InventoryNet	10381000	USD
CY2015Q3	us-gaap	Letters Of Credit Outstanding Amount LettersOfCreditOutstandingAmount	2800000	USD
CY2014Q4	us-gaap	Liabilities Liabilities	98788000	USD
CY2015Q3	us-gaap	Liabilities Liabilities	136680000	USD
CY2014Q4	us-gaap	Liabilities And Stockholders Equity LiabilitiesAndStockholdersEquity	238903000	USD
CY2015Q3	us-gaap	Liabilities And Stockholders Equity LiabilitiesAndStockholdersEquity	234180000	USD
CY2014Q4	us-gaap	Liabilities Current LiabilitiesCurrent	25831000	USD
CY2015Q3	us-gaap	Liabilities Current LiabilitiesCurrent	32250000	USD
CY2015Q3	us-gaap	Line Of Credit LineOfCredit	60400000	USD
CY2015Q3	us-gaap	Line Of Credit Facility Current Borrowing Capacity LineOfCreditFacilityCurrentBorrowingCapacity	11800000	USD
CY2015Q2	us-gaap	Line Of Credit Facility Maximum Borrowing Capacity LineOfCreditFacilityMaximumBorrowingCapacity	45000000	USD
CY2015Q2	us-gaap	Line Of Credit Facility Maximum Borrowing Capacity LineOfCreditFacilityMaximumBorrowingCapacity	75000000	USD
CY2014Q4	us-gaap	Long Term Debt Noncurrent LongTermDebtNoncurrent	27500000	USD
	us-gaap	Net Cash Provided By Used In Investing Activities NetCashProvidedByUsedInInvestingActivities	-53566000	USD
	us-gaap	Net Cash Provided By Used In Investing Activities NetCashProvidedByUsedInInvestingActivities	-36244000	USD
	us-gaap	Net Cash Provided By Used In Operating Activities NetCashProvidedByUsedInOperatingActivities	37453000	USD
	us-gaap	Net Cash Provided By Used In Operating Activities NetCashProvidedByUsedInOperatingActivities	37886000	USD
CY2014Q3	us-gaap	Net Income Loss NetIncomeLoss	2943000	USD
	us-gaap	Net Income Loss NetIncomeLoss	7894000	USD
CY2015Q3	us-gaap	Net Income Loss NetIncomeLoss	-9821000	USD
	us-gaap	Net Income Loss NetIncomeLoss	-9511000	USD
	us-gaap	Number Of Operating Segments NumberOfOperatingSegments	1	segment
	us-gaap	Number Of Reportable Segments NumberOfReportableSegments	1	segment
CY2015Q3	us-gaap	Number Of States In Which Entity Operates NumberOfStatesInWhichEntityOperates	35	state
CY2014Q3	us-gaap	Occupancy Net OccupancyNet	11004000	USD
	us-gaap	Occupancy Net OccupancyNet	31114000	USD
CY2015Q3	us-gaap	Occupancy Net OccupancyNet	12911000	USD
	us-gaap	Occupancy Net OccupancyNet	37609000	USD
CY2014Q3	us-gaap	Operating Income Loss OperatingIncomeLoss	5045000	USD
	us-gaap	Operating Income Loss OperatingIncomeLoss	13442000	USD
CY2015Q3	us-gaap	Operating Income Loss OperatingIncomeLoss	-15302000	USD
	us-gaap	Operating Income Loss OperatingIncomeLoss	-14604000	USD
CY2014Q4	us-gaap	Other Assets Noncurrent OtherAssetsNoncurrent	2227000	USD
CY2015Q3	us-gaap	Other Assets Noncurrent OtherAssetsNoncurrent	2314000	USD
CY2014Q3	us-gaap	Other Comprehensive Income Loss Derivatives Qualifying As Hedges Before Tax OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesBeforeTax	0	USD
	us-gaap	Other Comprehensive Income Loss Derivatives Qualifying As Hedges Before Tax OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesBeforeTax	0	USD
CY2015Q3	us-gaap	Other Comprehensive Income Loss Derivatives Qualifying As Hedges Before Tax OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesBeforeTax	-80000	USD
	us-gaap	Other Comprehensive Income Loss Derivatives Qualifying As Hedges Before Tax OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesBeforeTax	-92000	USD
CY2014Q3	us-gaap	Other Comprehensive Income Loss Reclassification Adjustment From Aoci On Derivatives Before Tax OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIOnDerivativesBeforeTax	0	USD
	us-gaap	Other Comprehensive Income Loss Reclassification Adjustment From Aoci On Derivatives Before Tax OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIOnDerivativesBeforeTax	0	USD
CY2015Q3	us-gaap	Other Comprehensive Income Loss Reclassification Adjustment From Aoci On Derivatives Before Tax OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIOnDerivativesBeforeTax	80000	USD
	us-gaap	Other Comprehensive Income Loss Reclassification Adjustment From Aoci On Derivatives Before Tax OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIOnDerivativesBeforeTax	92000	USD
CY2014Q3	us-gaap	Other Cost And Expense Operating OtherCostAndExpenseOperating	14532000	USD
	us-gaap	Other Cost And Expense Operating OtherCostAndExpenseOperating	38981000	USD
CY2015Q3	us-gaap	Other Cost And Expense Operating OtherCostAndExpenseOperating	17003000	USD
	us-gaap	Other Cost And Expense Operating OtherCostAndExpenseOperating	46878000	USD
CY2014Q4	us-gaap	Other Liabilities Noncurrent OtherLiabilitiesNoncurrent	3447000	USD
CY2015Q3	us-gaap	Other Liabilities Noncurrent OtherLiabilitiesNoncurrent	3512000	USD
	us-gaap	Payments Of Debt Issuance Costs PaymentsOfDebtIssuanceCosts	0	USD
	us-gaap	Payments Of Debt Issuance Costs PaymentsOfDebtIssuanceCosts	138000	USD
	us-gaap	Payments To Acquire Businesses Gross PaymentsToAcquireBusinessesGross	13623000	USD
	us-gaap	Payments To Acquire Businesses Gross PaymentsToAcquireBusinessesGross	628000	USD
	us-gaap	Payments To Acquire Property Plant And Equipment PaymentsToAcquirePropertyPlantAndEquipment	39943000	USD
	us-gaap	Payments To Acquire Property Plant And Equipment PaymentsToAcquirePropertyPlantAndEquipment	35616000	USD
CY2014Q3	us-gaap	Pre Opening Costs PreOpeningCosts	1142000	USD
	us-gaap	Pre Opening Costs PreOpeningCosts	3282000	USD
CY2015Q3	us-gaap	Pre Opening Costs PreOpeningCosts	1108000	USD
	us-gaap	Pre Opening Costs PreOpeningCosts	3150000	USD
CY2014Q4	us-gaap	Preferred Stock Par Or Stated Value Per Share PreferredStockParOrStatedValuePerShare	0.01
CY2015Q3	us-gaap	Preferred Stock Par Or Stated Value Per Share PreferredStockParOrStatedValuePerShare	0.01
CY2014Q4	us-gaap	Preferred Stock Shares Authorized PreferredStockSharesAuthorized	1000000	shares
CY2015Q3	us-gaap	Preferred Stock Shares Authorized PreferredStockSharesAuthorized	1000000	shares
CY2014Q4	us-gaap	Preferred Stock Shares Issued PreferredStockSharesIssued	0	shares
CY2015Q3	us-gaap	Preferred Stock Shares Issued PreferredStockSharesIssued	0	shares
CY2014Q4	us-gaap	Preferred Stock Shares Outstanding PreferredStockSharesOutstanding	0	shares
CY2015Q3	us-gaap	Preferred Stock Shares Outstanding PreferredStockSharesOutstanding	0	shares
CY2014Q4	us-gaap	Preferred Stock Value PreferredStockValue	0	USD
CY2015Q3	us-gaap	Preferred Stock Value PreferredStockValue	0	USD
CY2014Q4	us-gaap	Prepaid Expense And Other Assets Current PrepaidExpenseAndOtherAssetsCurrent	6271000	USD
CY2015Q3	us-gaap	Prepaid Expense And Other Assets Current PrepaidExpenseAndOtherAssetsCurrent	7834000	USD
	us-gaap	Proceeds From Issuance Of Long Term Debt ProceedsFromIssuanceOfLongTermDebt	211326000	USD
	us-gaap	Proceeds From Issuance Of Long Term Debt ProceedsFromIssuanceOfLongTermDebt	328008000	USD
	us-gaap	Proceeds From Payments For Other Financing Activities ProceedsFromPaymentsForOtherFinancingActivities	-60000	USD
	us-gaap	Proceeds From Payments For Other Financing Activities ProceedsFromPaymentsForOtherFinancingActivities	-25000	USD
	us-gaap	Proceeds From Stock Options Exercised ProceedsFromStockOptionsExercised	2336000	USD
	us-gaap	Proceeds From Stock Options Exercised ProceedsFromStockOptionsExercised	-2029000	USD
CY2014Q4	us-gaap	Property Plant And Equipment Gross PropertyPlantAndEquipmentGross	334900000	USD
CY2015Q3	us-gaap	Property Plant And Equipment Gross PropertyPlantAndEquipmentGross	338313000	USD
CY2014Q4	us-gaap	Property Plant And Equipment Net PropertyPlantAndEquipmentNet	205573000	USD
CY2015Q3	us-gaap	Property Plant And Equipment Net PropertyPlantAndEquipmentNet	198098000	USD
	us-gaap	Repayments Of Notes Payable RepaymentsOfNotesPayable	196138000	USD
	us-gaap	Repayments Of Notes Payable RepaymentsOfNotesPayable	295104000	USD
CY2014Q4	us-gaap	Retained Earnings Accumulated Deficit RetainedEarningsAccumulatedDeficit	21736000	USD
CY2015Q3	us-gaap	Retained Earnings Accumulated Deficit RetainedEarningsAccumulatedDeficit	12226000	USD
CY2014Q3	us-gaap	Sales Revenue Net SalesRevenueNet	106216000	USD
	us-gaap	Sales Revenue Net SalesRevenueNet	295195000	USD
CY2015Q3	us-gaap	Sales Revenue Net SalesRevenueNet	117328000	USD
	us-gaap	Sales Revenue Net SalesRevenueNet	338322000	USD
	us-gaap	Share Based Compensation ShareBasedCompensation	1028000	USD
	us-gaap	Share Based Compensation ShareBasedCompensation	1036000	USD
CY2014Q4	us-gaap	Stockholders Equity StockholdersEquity	140115000	USD
CY2015Q3	us-gaap	Stockholders Equity StockholdersEquity	97500000	USD
CY2014Q4	us-gaap	Treasury Stock Shares TreasuryStockShares	67586	shares
CY2015Q3	us-gaap	Treasury Stock Shares TreasuryStockShares	474826	shares
CY2014Q4	us-gaap	Treasury Stock Value TreasuryStockValue	2848000	USD
CY2015Q3	us-gaap	Treasury Stock Value TreasuryStockValue	35000000	USD
CY2014Q3	us-gaap	Weighted Average Number Of Diluted Shares Outstanding WeightedAverageNumberOfDilutedSharesOutstanding	30893904	shares
	us-gaap	Weighted Average Number Of Diluted Shares Outstanding WeightedAverageNumberOfDilutedSharesOutstanding	31042443	shares
CY2015Q3	us-gaap	Weighted Average Number Of Diluted Shares Outstanding WeightedAverageNumberOfDilutedSharesOutstanding	28253859	shares
	us-gaap	Weighted Average Number Of Diluted Shares Outstanding WeightedAverageNumberOfDilutedSharesOutstanding	29349061	shares
CY2014Q3	us-gaap	Weighted Average Number Of Shares Outstanding Basic WeightedAverageNumberOfSharesOutstandingBasic	29757820	shares
	us-gaap	Weighted Average Number Of Shares Outstanding Basic WeightedAverageNumberOfSharesOutstandingBasic	29689342	shares
CY2015Q3	us-gaap	Weighted Average Number Of Shares Outstanding Basic WeightedAverageNumberOfSharesOutstandingBasic	28253859	shares
	us-gaap	Weighted Average Number Of Shares Outstanding Basic WeightedAverageNumberOfSharesOutstandingBasic	29349061	shares

Files In Submission

Name	View Source	Status
0001275158-15-000069-index-headers.html	Edgar Link	pending
0001275158-15-000069-index.html	Edgar Link	pending
0001275158-15-000069.txt	Edgar Link	pending
0001275158-15-000069-xbrl.zip	Edgar Link	pending
FilingSummary.xml	Edgar Link	unprocessable
Financial_Report.xlsx	Edgar Link	pending
ndls-20150929.xml	Edgar Link	completed
ndls-20150929.xsd	Edgar Link	pending
ndls-20150929_cal.xml	Edgar Link	unprocessable
ndls-20150929_def.xml	Edgar Link	unprocessable
ndls-20150929_lab.xml	Edgar Link	unprocessable
ndls-20150929_pre.xml	Edgar Link	unprocessable
q3201510q.htm	Edgar Link	pending
q32015311.htm	Edgar Link	pending
q32015312.htm	Edgar Link	pending
q32015exhibit321.htm	Edgar Link	pending
R1.htm	Edgar Link	pending
R10.htm	Edgar Link	pending
R11.htm	Edgar Link	pending
R12.htm	Edgar Link	pending
R13.htm	Edgar Link	pending
R14.htm	Edgar Link	pending
R15.htm	Edgar Link	pending
R16.htm	Edgar Link	pending
R17.htm	Edgar Link	pending
R18.htm	Edgar Link	pending
R19.htm	Edgar Link	pending
R2.htm	Edgar Link	pending
R20.htm	Edgar Link	pending
R21.htm	Edgar Link	pending
R22.htm	Edgar Link	pending
R23.htm	Edgar Link	pending
R24.htm	Edgar Link	pending
R25.htm	Edgar Link	pending
R26.htm	Edgar Link	pending
R27.htm	Edgar Link	pending
R28.htm	Edgar Link	pending
R29.htm	Edgar Link	pending
R3.htm	Edgar Link	pending
R30.htm	Edgar Link	pending
R31.htm	Edgar Link	pending
R32.htm	Edgar Link	pending
R33.htm	Edgar Link	pending
R34.htm	Edgar Link	pending
R35.htm	Edgar Link	pending
R36.htm	Edgar Link	pending
R37.htm	Edgar Link	pending
R38.htm	Edgar Link	pending
R39.htm	Edgar Link	pending
R4.htm	Edgar Link	pending
R5.htm	Edgar Link	pending
R6.htm	Edgar Link	pending
R7.htm	Edgar Link	pending
R8.htm	Edgar Link	pending
R9.htm	Edgar Link	pending
report.css	Edgar Link	pending
Show.js	Edgar Link	pending

Create your account

Find Stocks Worth Researching

Deeply Understand Businesses

Value Businesses Intelligently

$NDLS
NOODLES & Co Stock $ndls

2015 Q3 Form 10-Q Financial Statement

#000127515815000069 Filed on November 06, 2015

Income Statement

Balance Sheet

Cashflow Statement

Facts In Submission

Files In Submission

$NDLS NOODLES & Co Stock $ndls

2015 Q3 Form 10-Q Financial Statement

#000127515815000069 Filed on November 06, 2015

Income Statement

Balance Sheet

Cashflow Statement

Facts In Submission

Files In Submission

$NDLS
NOODLES & Co Stock $ndls