vs
Side-by-side financial comparison of Fastly, Inc. (FSLY) and NOODLES & Co (NDLS). Click either name above to swap in a different company.
Fastly, Inc. is the larger business by last-quarter revenue ($172.6M vs $122.1M, roughly 1.4× NOODLES & Co). NOODLES & Co runs the higher net margin — -7.5% vs -9.0%, a 1.5% gap on every dollar of revenue. On growth, Fastly, Inc. posted the faster year-over-year revenue change (22.8% vs -4.1%). Fastly, Inc. produced more free cash flow last quarter ($12.2M vs $-2.8M). Over the past eight quarters, Fastly, Inc.'s revenue compounded faster (13.7% CAGR vs -1.2%).
Fastly, Inc. is an American company based in San Francisco, which describes itself as a cloud computing company. Fastly provides content delivery network services, image optimization, and load balancing services. Fastly's cloud security services include denial-of-service attack protection, bot mitigation, and a web application firewall.
Noodles & Company is an American fast-casual restaurant that offers international and American noodle dishes in addition to soups and salads. Noodles & Company was founded in 1995 by Aaron Kennedy and is headquartered in Broomfield, Colorado. The company went public in 2013 and recorded a $457 million revenue in 2017. In mid-2022, there were 458 Noodles & Company locations across 31 states.
FSLY vs NDLS — Head-to-Head
Income Statement — Q4 FY2025 vs Q3 FY2025
| Metric | | |
|---|---|---|
| Revenue | $172.6M | $122.1M |
| Net Profit | $-15.5M | $-9.2M |
| Gross Margin | 61.4% | — |
| Operating Margin | -8.7% | -5.2% |
| Net Margin | -9.0% | -7.5% |
| Revenue YoY | 22.8% | -4.1% |
| Net Profit YoY | 52.9% | 32.8% |
| EPS (diluted) | $-0.10 | $-0.20 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $172.6M | — | ||
| Q3 25 | $158.2M | $122.1M | ||
| Q2 25 | $148.7M | $123.8M | ||
| Q1 25 | $144.5M | — | ||
| Q4 24 | $140.6M | $122.8M | ||
| Q3 24 | $137.2M | $127.4M | ||
| Q2 24 | $132.4M | $121.4M | ||
| Q1 24 | $133.5M | $124.3M |
| Q4 25 | $-15.5M | — | ||
| Q3 25 | $-29.5M | $-9.2M | ||
| Q2 25 | $-37.5M | $-9.1M | ||
| Q1 25 | $-39.1M | — | ||
| Q4 24 | $-32.9M | $-6.8M | ||
| Q3 24 | $-38.0M | $-13.6M | ||
| Q2 24 | $-43.7M | $-6.1M | ||
| Q1 24 | $-43.4M | $-6.1M |
| Q4 25 | 61.4% | — | ||
| Q3 25 | 58.4% | — | ||
| Q2 25 | 54.5% | — | ||
| Q1 25 | 53.2% | — | ||
| Q4 24 | 53.4% | — | ||
| Q3 24 | 54.5% | — | ||
| Q2 24 | 55.1% | — | ||
| Q1 24 | 54.8% | — |
| Q4 25 | -8.7% | — | ||
| Q3 25 | -18.2% | -5.2% | ||
| Q2 25 | -24.8% | -5.2% | ||
| Q1 25 | -26.4% | — | ||
| Q4 24 | -24.4% | -3.9% | ||
| Q3 24 | -29.6% | -9.0% | ||
| Q2 24 | -35.3% | -3.4% | ||
| Q1 24 | -34.6% | -3.7% |
| Q4 25 | -9.0% | — | ||
| Q3 25 | -18.6% | -7.5% | ||
| Q2 25 | -25.2% | -7.3% | ||
| Q1 25 | -27.1% | — | ||
| Q4 24 | -23.4% | -5.5% | ||
| Q3 24 | -27.7% | -10.7% | ||
| Q2 24 | -33.0% | -5.1% | ||
| Q1 24 | -32.5% | -4.9% |
| Q4 25 | $-0.10 | — | ||
| Q3 25 | $-0.20 | $-0.20 | ||
| Q2 25 | $-0.26 | $-0.20 | ||
| Q1 25 | $-0.27 | — | ||
| Q4 24 | $-0.23 | $-0.15 | ||
| Q3 24 | $-0.27 | $-0.30 | ||
| Q2 24 | $-0.32 | $-0.14 | ||
| Q1 24 | $-0.32 | $-1.64 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $361.8M | $4.7M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $929.6M | $-38.9M |
| Total Assets | $1.5B | $280.6M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $361.8M | — | ||
| Q3 25 | $342.9M | $4.7M | ||
| Q2 25 | $321.2M | $1.4M | ||
| Q1 25 | $307.3M | — | ||
| Q4 24 | $295.9M | $3.3M | ||
| Q3 24 | $308.2M | $1.8M | ||
| Q2 24 | $311.8M | $1.3M | ||
| Q1 24 | $329.5M | $3.0M |
| Q4 25 | $929.6M | — | ||
| Q3 25 | $937.0M | $-38.9M | ||
| Q2 25 | $942.6M | $-13.9M | ||
| Q1 25 | $957.0M | — | ||
| Q4 24 | $965.3M | $3.7M | ||
| Q3 24 | $969.5M | $9.6M | ||
| Q2 24 | $981.2M | $21.9M | ||
| Q1 24 | $991.8M | $27.2M |
| Q4 25 | $1.5B | — | ||
| Q3 25 | $1.5B | $280.6M | ||
| Q2 25 | $1.5B | $319.4M | ||
| Q1 25 | $1.4B | — | ||
| Q4 24 | $1.5B | $340.5M | ||
| Q3 24 | $1.5B | $346.3M | ||
| Q2 24 | $1.5B | $360.4M | ||
| Q1 24 | $1.5B | $368.1M |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $22.4M | $4.3M |
| Free Cash FlowOCF − Capex | $12.2M | $-2.8M |
| FCF MarginFCF / Revenue | 7.1% | -2.3% |
| Capex IntensityCapex / Revenue | 5.9% | 5.8% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $65.8M | $-7.5M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $22.4M | — | ||
| Q3 25 | $28.9M | $4.3M | ||
| Q2 25 | $25.8M | $4.0M | ||
| Q1 25 | $17.3M | — | ||
| Q4 24 | $5.2M | $5.8M | ||
| Q3 24 | $5.0M | $4.7M | ||
| Q2 24 | $-4.9M | $7.0M | ||
| Q1 24 | $11.1M | $164.0K |
| Q4 25 | $12.2M | — | ||
| Q3 25 | $22.9M | $-2.8M | ||
| Q2 25 | $15.9M | $1.1M | ||
| Q1 25 | $14.7M | — | ||
| Q4 24 | $251.0K | $-1.3M | ||
| Q3 24 | $3.0M | $-4.5M | ||
| Q2 24 | $-6.7M | $-1.6M | ||
| Q1 24 | $9.5M | $-15.2M |
| Q4 25 | 7.1% | — | ||
| Q3 25 | 14.5% | -2.3% | ||
| Q2 25 | 10.7% | 0.9% | ||
| Q1 25 | 10.2% | — | ||
| Q4 24 | 0.2% | -1.1% | ||
| Q3 24 | 2.2% | -3.5% | ||
| Q2 24 | -5.1% | -1.4% | ||
| Q1 24 | 7.1% | -12.2% |
| Q4 25 | 5.9% | — | ||
| Q3 25 | 3.8% | 5.8% | ||
| Q2 25 | 6.6% | 2.4% | ||
| Q1 25 | 1.8% | — | ||
| Q4 24 | 3.5% | 5.8% | ||
| Q3 24 | 1.5% | 7.2% | ||
| Q2 24 | 1.3% | 7.1% | ||
| Q1 24 | 1.2% | 12.3% |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
FSLY
| Network Services | $130.8M | 76% |
| Security | $35.4M | 21% |
| Other | $6.4M | 4% |
NDLS
| Food And Beverage | $119.6M | 98% |
| Franchise | $2.5M | 2% |
