vs
NOODLES & Co（NDLS）与Shoals Technologies Group, Inc.（SHLS）财务数据对比。点击上方公司名可切换其他公司
Shoals Technologies Group, Inc.的季度营收约是NOODLES & Co的1.2倍（$148.3M vs $122.1M），Shoals Technologies Group, Inc.净利率更高（5.5% vs -7.5%，领先13.0%），Shoals Technologies Group, Inc.同比增速更快（38.6% vs -4.1%），NOODLES & Co自由现金流更多（$-2.8M vs $-11.3M），过去两年Shoals Technologies Group, Inc.的营收复合增速更高（27.8% 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。
Shoals科技集团是可再生能源及电动出行领域的电气系统平衡解决方案供应商，核心产品覆盖光伏、储能及充电桩用连接组件，主要服务北美、欧洲、亚太市场的公用事业、工商业及民用客户。
NDLS vs SHLS — 直观对比
营收规模更大
SHLS
是对方的1.2倍
$122.1M
营收增速更快
SHLS
高出42.8%
-4.1%
净利率更高
SHLS
高出13.0%
-7.5%
自由现金流更多
NDLS
多$8.4M
$-11.3M
两年增速更快
SHLS
近两年复合增速
-1.2%
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $122.1M | $148.3M |
| 净利润 | $-9.2M | $8.1M |
| 毛利率 | — | 31.6% |
| 营业利润率 | -5.2% | 11.7% |
| 净利率 | -7.5% | 5.5% |
| 营收同比 | -4.1% | 38.6% |
| 净利润同比 | 32.8% | 3.9% |
| 每股收益（稀释后） | $-0.20 | $0.05 |
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NDLSSHLS
| Q4 25 | — | $148.3M | ||
| Q3 25 | $122.1M | $135.8M | ||
| Q2 25 | $123.8M | $110.8M | ||
| Q1 25 | — | $80.4M | ||
| Q4 24 | $122.8M | $107.0M | ||
| Q3 24 | $127.4M | $102.2M | ||
| Q2 24 | $121.4M | $99.2M | ||
| Q1 24 | $124.3M | $90.8M |
净利润NDLSSHLS
| Q4 25 | — | $8.1M | ||
| Q3 25 | $-9.2M | $11.9M | ||
| Q2 25 | $-9.1M | $13.9M | ||
| Q1 25 | — | $-282.0K | ||
| Q4 24 | $-6.8M | $7.8M | ||
| Q3 24 | $-13.6M | $-267.0K | ||
| Q2 24 | $-6.1M | $11.8M | ||
| Q1 24 | $-6.1M | $4.8M |
毛利率NDLSSHLS
| Q4 25 | — | 31.6% | ||
| Q3 25 | — | 37.0% | ||
| Q2 25 | — | 37.2% | ||
| Q1 25 | — | 35.0% | ||
| Q4 24 | — | 37.6% | ||
| Q3 24 | — | 24.8% | ||
| Q2 24 | — | 40.3% | ||
| Q1 24 | — | 40.2% |
营业利润率NDLSSHLS
| Q4 25 | — | 11.7% | ||
| Q3 25 | -5.2% | 13.7% | ||
| Q2 25 | -5.2% | 14.4% | ||
| Q1 25 | — | 5.4% | ||
| Q4 24 | -3.9% | 15.4% | ||
| Q3 24 | -9.0% | 4.4% | ||
| Q2 24 | -3.4% | 18.7% | ||
| Q1 24 | -3.7% | 12.8% |
净利率NDLSSHLS
| Q4 25 | — | 5.5% | ||
| Q3 25 | -7.5% | 8.7% | ||
| Q2 25 | -7.3% | 12.5% | ||
| Q1 25 | — | -0.4% | ||
| Q4 24 | -5.5% | 7.3% | ||
| Q3 24 | -10.7% | -0.3% | ||
| Q2 24 | -5.1% | 11.9% | ||
| Q1 24 | -4.9% | 5.3% |
每股收益（稀释后）NDLSSHLS
| Q4 25 | — | $0.05 | ||
| Q3 25 | $-0.20 | $0.07 | ||
| Q2 25 | $-0.20 | $0.08 | ||
| Q1 25 | — | $0.00 | ||
| Q4 24 | $-0.15 | $0.04 | ||
| Q3 24 | $-0.30 | $0.00 | ||
| Q2 24 | $-0.14 | $0.07 | ||
| Q1 24 | $-1.64 | $0.03 |
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 | $7.3M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $-38.9M | $600.0M |
| 总资产 | $280.6M | $904.1M |
| 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NDLSSHLS
| Q4 25 | — | $7.3M | ||
| Q3 25 | $4.7M | $8.6M | ||
| Q2 25 | $1.4M | $4.7M | ||
| Q1 25 | — | $35.6M | ||
| Q4 24 | $3.3M | $23.5M | ||
| Q3 24 | $1.8M | $11.1M | ||
| Q2 24 | $1.3M | $3.2M | ||
| Q1 24 | $3.0M | $15.2M |
总债务NDLSSHLS
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | $141.8M | ||
| Q4 24 | — | $141.8M | ||
| Q3 24 | — | $141.8M | ||
| Q2 24 | — | $146.8M | ||
| Q1 24 | — | $168.8M |
股东权益NDLSSHLS
| Q4 25 | — | $600.0M | ||
| Q3 25 | $-38.9M | $589.6M | ||
| Q2 25 | $-13.9M | $575.4M | ||
| Q1 25 | — | $558.9M | ||
| Q4 24 | $3.7M | $556.8M | ||
| Q3 24 | $9.6M | $545.2M | ||
| Q2 24 | $21.9M | $544.6M | ||
| Q1 24 | $27.2M | $554.0M |
总资产NDLSSHLS
| Q4 25 | — | $904.1M | ||
| Q3 25 | $280.6M | $851.8M | ||
| Q2 25 | $319.4M | $795.0M | ||
| Q1 25 | — | $788.4M | ||
| Q4 24 | $340.5M | $793.1M | ||
| Q3 24 | $346.3M | $801.3M | ||
| Q2 24 | $360.4M | $788.4M | ||
| Q1 24 | $368.1M | $825.3M |
负债/权益比NDLSSHLS
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 0.25× | ||
| Q4 24 | — | 0.25× | ||
| Q3 24 | — | 0.26× | ||
| Q2 24 | — | 0.27× | ||
| Q1 24 | — | 0.30× |
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 | $-4.1M |
| 自由现金流经营现金流 - 资本支出 | $-2.8M | $-11.3M |
| 自由现金流率自由现金流/营收 | -2.3% | -7.6% |
| 资本支出强度资本支出/营收 | 5.8% | 4.8% |
| 现金转化率经营现金流/净利润 | — | -0.50× |
| 过去12个月自由现金流最近4个季度 | $-7.5M | $-16.0M |
8季度趋势，按日历期对齐
经营现金流NDLSSHLS
| Q4 25 | — | $-4.1M | ||
| Q3 25 | $4.3M | $19.4M | ||
| Q2 25 | $4.0M | $-13.8M | ||
| Q1 25 | — | $15.6M | ||
| Q4 24 | $5.8M | $14.0M | ||
| Q3 24 | $4.7M | $15.7M | ||
| Q2 24 | $7.0M | $37.8M | ||
| Q1 24 | $164.0K | $12.9M |
自由现金流NDLSSHLS
| Q4 25 | — | $-11.3M | ||
| Q3 25 | $-2.8M | $9.0M | ||
| Q2 25 | $1.1M | $-26.0M | ||
| Q1 25 | — | $12.3M | ||
| Q4 24 | $-1.3M | $12.5M | ||
| Q3 24 | $-4.5M | $13.3M | ||
| Q2 24 | $-1.6M | $35.8M | ||
| Q1 24 | $-15.2M | $10.4M |
自由现金流率NDLSSHLS
| Q4 25 | — | -7.6% | ||
| Q3 25 | -2.3% | 6.6% | ||
| Q2 25 | 0.9% | -23.5% | ||
| Q1 25 | — | 15.4% | ||
| Q4 24 | -1.1% | 11.6% | ||
| Q3 24 | -3.5% | 13.0% | ||
| Q2 24 | -1.4% | 36.1% | ||
| Q1 24 | -12.2% | 11.4% |
资本支出强度NDLSSHLS
| Q4 25 | — | 4.8% | ||
| Q3 25 | 5.8% | 7.7% | ||
| Q2 25 | 2.4% | 11.0% | ||
| Q1 25 | — | 4.0% | ||
| Q4 24 | 5.8% | 1.4% | ||
| Q3 24 | 7.2% | 2.3% | ||
| Q2 24 | 7.1% | 2.0% | ||
| Q1 24 | 12.3% | 2.7% |
现金转化率NDLSSHLS
| Q4 25 | — | -0.50× | ||
| Q3 25 | — | 1.63× | ||
| Q2 25 | — | -1.00× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 1.79× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 3.21× | ||
| Q1 24 | — | 2.69× |
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% |
SHLS
| System Solutions | $122.0M | 82% |
| Components | $26.3M | 18% |
