vs
NOODLES & Co（NDLS）与STURM RUGER & CO INC（RGR）财务数据对比。点击上方公司名可切换其他公司
STURM RUGER & CO INC的季度营收约是NOODLES & Co的1.2倍（$151.1M vs $122.1M），STURM RUGER & CO INC同比增速更快（3.6% vs -4.1%），STURM RUGER & CO INC自由现金流更多（$12.3M vs $-2.8M），过去两年STURM RUGER & CO INC的营收复合增速更高（5.1% vs -1.2%）
Noodles & Company是源自美国的休闲快餐连锁品牌，主打融合多国风味及美式特色的面条菜品，同时也供应汤品和沙拉。品牌由亚伦·肯尼迪创立于1995年，总部位于科罗拉多州布鲁姆菲尔德，截至2022年年中，品牌已在美国31个州开出了458家门店。
鲁格公司（Ruger）是总部位于美国康涅狄格州绍斯波特的枪械制造企业，除总部外，还在新罕布什尔州纽波特、北卡罗来纳州梅约丹以及亚利桑那州普雷斯科特设有生产工厂。公司由亚历山大·麦考密克·斯特姆与威廉·B·鲁格于1949年共同创立，自1969年起公开上市交易。
NDLS vs RGR — 直观对比
营收规模更大
RGR
是对方的1.2倍
$122.1M
营收增速更快
RGR
高出7.8%
-4.1%
自由现金流更多
RGR
多$15.1M
$-2.8M
两年增速更快
RGR
近两年复合增速
-1.2%
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $122.1M | $151.1M |
| 净利润 | $-9.2M | — |
| 毛利率 | — | 17.8% |
| 营业利润率 | -5.2% | 2.3% |
| 净利率 | -7.5% | — |
| 营收同比 | -4.1% | 3.6% |
| 净利润同比 | 32.8% | — |
| 每股收益（稀释后） | $-0.20 | $0.22 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收NDLSRGR
| Q4 25 | — | $151.1M | ||
| Q3 25 | $122.1M | $126.8M | ||
| Q2 25 | $123.8M | $132.5M | ||
| Q1 25 | — | $135.7M | ||
| Q4 24 | $122.8M | $145.8M | ||
| Q3 24 | $127.4M | $122.3M | ||
| Q2 24 | $121.4M | $130.8M | ||
| Q1 24 | $124.3M | $136.8M |
净利润NDLSRGR
| Q4 25 | — | — | ||
| Q3 25 | $-9.2M | $1.6M | ||
| Q2 25 | $-9.1M | $-17.2M | ||
| Q1 25 | — | $7.8M | ||
| Q4 24 | $-6.8M | — | ||
| Q3 24 | $-13.6M | $4.7M | ||
| Q2 24 | $-6.1M | $8.3M | ||
| Q1 24 | $-6.1M | $7.1M |
毛利率NDLSRGR
| Q4 25 | — | 17.8% | ||
| Q3 25 | — | 15.1% | ||
| Q2 25 | — | 3.9% | ||
| Q1 25 | — | 22.0% | ||
| Q4 24 | — | 22.8% | ||
| Q3 24 | — | 18.5% | ||
| Q2 24 | — | 22.3% | ||
| Q1 24 | — | 21.5% |
营业利润率NDLSRGR
| Q4 25 | — | 2.3% | ||
| Q3 25 | -5.2% | -2.7% | ||
| Q2 25 | -5.2% | -15.6% | ||
| Q1 25 | — | 6.2% | ||
| Q4 24 | -3.9% | 7.8% | ||
| Q3 24 | -9.0% | 3.1% | ||
| Q2 24 | -3.4% | 6.9% | ||
| Q1 24 | -3.7% | 5.5% |
净利率NDLSRGR
| Q4 25 | — | — | ||
| Q3 25 | -7.5% | 1.2% | ||
| Q2 25 | -7.3% | -13.0% | ||
| Q1 25 | — | 5.7% | ||
| Q4 24 | -5.5% | — | ||
| Q3 24 | -10.7% | 3.9% | ||
| Q2 24 | -5.1% | 6.3% | ||
| Q1 24 | -4.9% | 5.2% |
每股收益（稀释后）NDLSRGR
| Q4 25 | — | $0.22 | ||
| Q3 25 | $-0.20 | $0.10 | ||
| Q2 25 | $-0.20 | $-1.05 | ||
| Q1 25 | — | $0.46 | ||
| Q4 24 | $-0.15 | $0.62 | ||
| Q3 24 | $-0.30 | $0.28 | ||
| Q2 24 | $-0.14 | $0.47 | ||
| Q1 24 | $-1.64 | $0.40 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $4.7M | $92.5M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $-38.9M | $283.8M |
| 总资产 | $280.6M | $342.0M |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资NDLSRGR
| Q4 25 | — | $92.5M | ||
| Q3 25 | $4.7M | $80.8M | ||
| Q2 25 | $1.4M | $101.4M | ||
| Q1 25 | — | $108.3M | ||
| Q4 24 | $3.3M | $105.5M | ||
| Q3 24 | $1.8M | $96.0M | ||
| Q2 24 | $1.3M | $105.6M | ||
| Q1 24 | $3.0M | $115.3M |
股东权益NDLSRGR
| Q4 25 | — | $283.8M | ||
| Q3 25 | $-38.9M | $279.6M | ||
| Q2 25 | $-13.9M | $289.3M | ||
| Q1 25 | — | $321.5M | ||
| Q4 24 | $3.7M | $319.6M | ||
| Q3 24 | $9.6M | $314.9M | ||
| Q2 24 | $21.9M | $321.5M | ||
| Q1 24 | $27.2M | $332.0M |
总资产NDLSRGR
| Q4 25 | — | $342.0M | ||
| Q3 25 | $280.6M | $342.3M | ||
| Q2 25 | $319.4M | $349.5M | ||
| Q1 25 | — | $379.0M | ||
| Q4 24 | $340.5M | $384.0M | ||
| Q3 24 | $346.3M | $373.5M | ||
| Q2 24 | $360.4M | $376.7M | ||
| Q1 24 | $368.1M | $385.0M |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $4.3M | $15.5M |
| 自由现金流经营现金流 - 资本支出 | $-2.8M | $12.3M |
| 自由现金流率自由现金流/营收 | -2.3% | 8.2% |
| 资本支出强度资本支出/营收 | 5.8% | 2.1% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | $-7.5M | $38.5M |
8季度趋势，按日历期对齐
经营现金流NDLSRGR
| Q4 25 | — | $15.5M | ||
| Q3 25 | $4.3M | $12.9M | ||
| Q2 25 | $4.0M | $14.7M | ||
| Q1 25 | — | $11.1M | ||
| Q4 24 | $5.8M | $20.0M | ||
| Q3 24 | $4.7M | $9.4M | ||
| Q2 24 | $7.0M | $18.7M | ||
| Q1 24 | $164.0K | $7.3M |
自由现金流NDLSRGR
| Q4 25 | — | $12.3M | ||
| Q3 25 | $-2.8M | $7.0M | ||
| Q2 25 | $1.1M | $9.1M | ||
| Q1 25 | — | $10.0M | ||
| Q4 24 | $-1.3M | $16.4M | ||
| Q3 24 | $-4.5M | $2.6M | ||
| Q2 24 | $-1.6M | $10.1M | ||
| Q1 24 | $-15.2M | $5.6M |
自由现金流率NDLSRGR
| Q4 25 | — | 8.2% | ||
| Q3 25 | -2.3% | 5.5% | ||
| Q2 25 | 0.9% | 6.9% | ||
| Q1 25 | — | 7.4% | ||
| Q4 24 | -1.1% | 11.2% | ||
| Q3 24 | -3.5% | 2.1% | ||
| Q2 24 | -1.4% | 7.7% | ||
| Q1 24 | -12.2% | 4.1% |
资本支出强度NDLSRGR
| Q4 25 | — | 2.1% | ||
| Q3 25 | 5.8% | 4.6% | ||
| Q2 25 | 2.4% | 4.2% | ||
| Q1 25 | — | 0.8% | ||
| Q4 24 | 5.8% | 2.5% | ||
| Q3 24 | 7.2% | 5.5% | ||
| Q2 24 | 7.1% | 6.6% | ||
| Q1 24 | 12.3% | 1.3% |
现金转化率NDLSRGR
| Q4 25 | — | — | ||
| Q3 25 | — | 8.15× | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 1.43× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 1.98× | ||
| Q2 24 | — | 2.27× | ||
| Q1 24 | — | 1.04× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
NDLS
| Food And Beverage | $119.6M | 98% |
| Franchise | $2.5M | 2% |
RGR
| Firearms | $150.6M | 100% |
| Castings | $7.3M | 5% |
