NOODLES & Co
NDLSNasdaqCIK 1275158Consumer discretionaryFiscal year ends Dec 29
Income statement
| Line item | Unit | Q3 FY20232023-10-03 | Q4 FY20232024-01-02 | Q1 FY20242024-04-02 | Q2 FY20242024-07-02 | Q3 FY20242024-10-01 | Q4 FY20242024-12-31 | Q1 FY20252025-04-01 | Q2 FY20252025-07-01 | Q3 FY20252025-09-30 | Q4 FY20252025-12-30 | Q1 FY20262026-03-31 | Q2 FY20262026-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $m | 128Revenue, Q3 FY2023, three months to 2023-10-03$127.9m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2024-11-07, accession 0001275158-24-000098.Report this figure | 124Revenue, Q4 FY2023, three months to 2024-01-02$124.3m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2026-03-26, accession 0001275158-26-000021. Derived: 12-month figure less the 9-month figure.Report this figure | 121Revenue, Q1 FY2024, three months to 2024-04-02$121.4m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-05-08, accession 0001275158-25-000044.Report this figure | 127Revenue, Q2 FY2024, three months to 2024-07-02$127.4m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-08-14, accession 0001275158-25-000090.Report this figure | 123Revenue, Q3 FY2024, three months to 2024-10-01$122.8m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-11-06, accession 0001275158-25-000102.Report this figure | 122Revenue, Q4 FY2024, three months to 2024-12-31$121.8m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2026-03-26, accession 0001275158-26-000021. Derived: 12-month figure less the 9-month figure.Report this figure | 124Revenue, Q1 FY2025, three months to 2025-04-01$123.8m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-05-07, accession 0001275158-26-000037.Report this figure | 126Revenue, Q2 FY2025, three months to 2025-07-01$126.4m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure | 122Revenue, Q3 FY2025, three months to 2025-09-30$122.1m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-11-06, accession 0001275158-25-000102.Report this figure | 123Revenue, Q4 FY2025, three months to 2025-12-30$122.8m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2026-03-26, accession 0001275158-26-000021. Derived: 12-month figure less the 9-month figure.Report this figure | 124Revenue, Q1 FY2026, three months to 2026-03-31$123.8m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-05-07, accession 0001275158-26-000037.Report this figure | 127Revenue, Q2 FY2026, three months to 2026-06-30$127.0m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure |
| Operating income | $m | 2.0Operating income, Q3 FY2023, three months to 2023-10-03$2.0m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2024-11-07, accession 0001275158-24-000098.Report this figure | (4.6)Operating income, Q4 FY2023, three months to 2024-01-02−$4.6m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-03-26, accession 0001275158-26-000021. Derived: 12-month figure less the 9-month figure.Report this figure | (4.1)Operating income, Q1 FY2024, three months to 2024-04-02−$4.1m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-05-08, accession 0001275158-25-000044.Report this figure | (11.5)Operating income, Q2 FY2024, three months to 2024-07-02−$11.5m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-08-14, accession 0001275158-25-000090.Report this figure | (4.8)Operating income, Q3 FY2024, three months to 2024-10-01−$4.8m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-06, accession 0001275158-25-000102.Report this figure | (7.4)Operating income, Q4 FY2024, three months to 2024-12-31−$7.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-03-26, accession 0001275158-26-000021. Derived: 12-month figure less the 9-month figure.Report this figure | (6.4)Operating income, Q1 FY2025, three months to 2025-04-01−$6.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-07, accession 0001275158-26-000037.Report this figure | (14.8)Operating income, Q2 FY2025, three months to 2025-07-01−$14.8m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure | (6.3)Operating income, Q3 FY2025, three months to 2025-09-30−$6.3m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-06, accession 0001275158-25-000102.Report this figure | (4.1)Operating income, Q4 FY2025, three months to 2025-12-30−$4.1m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-03-26, accession 0001275158-26-000021. Derived: 12-month figure less the 9-month figure.Report this figure | (0.8)Operating income, Q1 FY2026, three months to 2026-03-31−$812.0k. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-07, accession 0001275158-26-000037.Report this figure | (1.5)Operating income, Q2 FY2026, three months to 2026-06-30−$1.5m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure |
| Interest expense | $m | 1.2Interest expense, Q3 FY2023, three months to 2023-10-03$1.2m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2024-11-07, accession 0001275158-24-000098.Report this figure | 1.6Interest expense, Q4 FY2023, three months to 2024-01-02$1.6m. XBRL concept us-gaap:InterestExpense. 10-K filed 2024-03-08, accession 0001275158-24-000007. Derived: 12-month figure less the 9-month figure.Report this figure | 2.0Interest expense, Q1 FY2024, three months to 2024-04-02$2.0m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2024-05-09, accession 0001275158-24-000041.Report this figure | 2.0Interest expense, Q2 FY2024, three months to 2024-07-02$2.0m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2024-08-08, accession 0001275158-24-000084.Report this figure | 2.1Interest expense, Q3 FY2024, three months to 2024-10-01$2.1m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2024-11-07, accession 0001275158-24-000098.Report this figure | 2.3Interest expense, Q4 FY2024, three months to 2024-12-31$2.3m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-K filed 2026-03-26, accession 0001275158-26-000021. Derived: 12-month figure less the 9-month figure.Report this figure | 2.6Interest expense, Q1 FY2025, three months to 2025-04-01$2.6m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-05-07, accession 0001275158-26-000037.Report this figure | 2.8Interest expense, Q2 FY2025, three months to 2025-07-01$2.8m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure | 2.8Interest expense, Q3 FY2025, three months to 2025-09-30$2.8m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2025-11-06, accession 0001275158-25-000102.Report this figure | 2.7Interest expense, Q4 FY2025, three months to 2025-12-30$2.7m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-K filed 2026-03-26, accession 0001275158-26-000021. Derived: 12-month figure less the 9-month figure.Report this figure | 2.6Interest expense, Q1 FY2026, three months to 2026-03-31$2.6m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-05-07, accession 0001275158-26-000037.Report this figure | 2.4Interest expense, Q2 FY2026, three months to 2026-06-30$2.4m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure |
| Income tax | $m | 0.1Income tax, Q3 FY2023, three months to 2023-10-03$148.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2024-11-07, accession 0001275158-24-000098.Report this figure | (0.0)Income tax, Q4 FY2023, three months to 2024-01-02−$21.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-03-26, accession 0001275158-26-000021. Derived: 12-month figure less the 9-month figure.Report this figure | 0.1Income tax, Q1 FY2024, three months to 2024-04-02$65.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-05-08, accession 0001275158-25-000044.Report this figure | 0.1Income tax, Q2 FY2024, three months to 2024-07-02$110.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-08-14, accession 0001275158-25-000090.Report this figure | (0.1)Income tax, Q3 FY2024, three months to 2024-10-01−$127.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-11-06, accession 0001275158-25-000102.Report this figure | 0.0Income tax, Q4 FY2024, three months to 2024-12-31$6.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-03-26, accession 0001275158-26-000021. Derived: 12-month figure less the 9-month figure.Report this figure | 0.0Income tax, Q1 FY2025, three months to 2025-04-01$23.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-05-07, accession 0001275158-26-000037.Report this figure | 0.0Income tax, Q2 FY2025, three months to 2025-07-01$21.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure | 0.0Income tax, Q3 FY2025, three months to 2025-09-30$5.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-11-06, accession 0001275158-25-000102.Report this figure | 0.0Income tax, Q4 FY2025, three months to 2025-12-30$15.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-03-26, accession 0001275158-26-000021. Derived: 12-month figure less the 9-month figure.Report this figure | 0.0Income tax, Q1 FY2026, three months to 2026-03-31$7.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-05-07, accession 0001275158-26-000037.Report this figure | 0.0Income tax, Q2 FY2026, three months to 2026-06-30$20.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure |
| Net income | $m | 0.7Net income, Q3 FY2023, three months to 2023-10-03$700.0k. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2024-11-07, accession 0001275158-24-000098.Report this figure | (6.1)Net income, Q4 FY2023, three months to 2024-01-02−$6.1m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-03-26, accession 0001275158-26-000021. Derived: 12-month figure less the 9-month figure.Report this figure | (6.1)Net income, Q1 FY2024, three months to 2024-04-02−$6.1m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-05-08, accession 0001275158-25-000044.Report this figure | (13.6)Net income, Q2 FY2024, three months to 2024-07-02−$13.6m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-08-14, accession 0001275158-25-000090.Report this figure | (6.8)Net income, Q3 FY2024, three months to 2024-10-01−$6.8m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-06, accession 0001275158-25-000102.Report this figure | (9.7)Net income, Q4 FY2024, three months to 2024-12-31−$9.7m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-03-26, accession 0001275158-26-000021. Derived: 12-month figure less the 9-month figure.Report this figure | (9.1)Net income, Q1 FY2025, three months to 2025-04-01−$9.1m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-05-07, accession 0001275158-26-000037.Report this figure | (17.6)Net income, Q2 FY2025, three months to 2025-07-01−$17.6m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure | (9.2)Net income, Q3 FY2025, three months to 2025-09-30−$9.2m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-06, accession 0001275158-25-000102.Report this figure | (6.8)Net income, Q4 FY2025, three months to 2025-12-30−$6.8m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-03-26, accession 0001275158-26-000021. Derived: 12-month figure less the 9-month figure.Report this figure | (3.4)Net income, Q1 FY2026, three months to 2026-03-31−$3.4m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-05-07, accession 0001275158-26-000037.Report this figure | (4.0)Net income, Q2 FY2026, three months to 2026-06-30−$4.0m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure |
| Diluted EPS | $ per share | 0.02Diluted EPS, Q3 FY2023, three months to 2023-10-03$0.02 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2024-11-07, accession 0001275158-24-000098.Report this figure | not reported | (0.14)Diluted EPS, Q1 FY2024, three months to 2024-04-02−$0.14 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-05-08, accession 0001275158-25-000044.Report this figure | (0.30)Diluted EPS, Q2 FY2024, three months to 2024-07-02−$0.30 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-08-14, accession 0001275158-25-000090.Report this figure | (0.15)Diluted EPS, Q3 FY2024, three months to 2024-10-01−$0.15 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-06, accession 0001275158-25-000102.Report this figure | not reported | (1.58)Diluted EPS, Q1 FY2025, three months to 2025-04-01−$1.58 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-07, accession 0001275158-26-000037.Report this figure | (3.04)Diluted EPS, Q2 FY2025, three months to 2025-07-01−$3.04 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure | (0.20)Diluted EPS, Q3 FY2025, three months to 2025-09-30−$0.20 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-06, accession 0001275158-25-000102.Report this figure | not reported | (0.58)Diluted EPS, Q1 FY2026, three months to 2026-03-31−$0.58 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-07, accession 0001275158-26-000037.Report this figure | (0.67)Diluted EPS, Q2 FY2026, three months to 2026-06-30−$0.67 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure |
| Basic EPS | $ per share | 0.02Basic EPS, Q3 FY2023, three months to 2023-10-03$0.02 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2024-11-07, accession 0001275158-24-000098.Report this figure | not reported | (0.14)Basic EPS, Q1 FY2024, three months to 2024-04-02−$0.14 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-05-08, accession 0001275158-25-000044.Report this figure | (0.30)Basic EPS, Q2 FY2024, three months to 2024-07-02−$0.30 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-08-14, accession 0001275158-25-000090.Report this figure | (0.15)Basic EPS, Q3 FY2024, three months to 2024-10-01−$0.15 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-06, accession 0001275158-25-000102.Report this figure | not reported | (1.58)Basic EPS, Q1 FY2025, three months to 2025-04-01−$1.58 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-07, accession 0001275158-26-000037.Report this figure | (3.04)Basic EPS, Q2 FY2025, three months to 2025-07-01−$3.04 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure | (0.20)Basic EPS, Q3 FY2025, three months to 2025-09-30−$0.20 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-06, accession 0001275158-25-000102.Report this figure | not reported | (0.58)Basic EPS, Q1 FY2026, three months to 2026-03-31−$0.58 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-07, accession 0001275158-26-000037.Report this figure | (0.67)Basic EPS, Q2 FY2026, three months to 2026-06-30−$0.67 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure |
Balance sheet
| Line item | Unit | Q3 FY20232023-10-03 | FY20232024-01-02 | Q1 FY20242024-04-02 | Q2 FY20242024-07-02 | Q3 FY20242024-10-01 | FY20242024-12-31 | Q1 FY20252025-04-01 | Q2 FY20252025-07-01 | Q3 FY20252025-09-30 | FY20252025-12-30 | Q1 FY20262026-03-31 | Q2 FY20262026-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $m | 2.5Cash and equivalents, Q3 FY2023, at 2023-10-03$2.5m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2023-11-08, accession 0001275158-23-000093.Report this figure | 3.0Cash and equivalents, FY2023, at 2024-01-02$3.0m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2025-03-07, accession 0001275158-25-000016.Report this figure | 1.3Cash and equivalents, Q1 FY2024, at 2024-04-02$1.3m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-05-09, accession 0001275158-24-000041.Report this figure | 1.8Cash and equivalents, Q2 FY2024, at 2024-07-02$1.8m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-08-08, accession 0001275158-24-000084.Report this figure | 3.3Cash and equivalents, Q3 FY2024, at 2024-10-01$3.3m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-11-07, accession 0001275158-24-000098.Report this figure | 1.1Cash and equivalents, FY2024, at 2024-12-31$1.1m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2026-03-26, accession 0001275158-26-000021.Report this figure | 1.4Cash and equivalents, Q1 FY2025, at 2025-04-01$1.4m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-05-08, accession 0001275158-25-000044.Report this figure | 2.3Cash and equivalents, Q2 FY2025, at 2025-07-01$2.3m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-08-14, accession 0001275158-25-000090.Report this figure | 4.7Cash and equivalents, Q3 FY2025, at 2025-09-30$4.7m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-11-06, accession 0001275158-25-000102.Report this figure | 1.3Cash and equivalents, FY2025, at 2025-12-30$1.3m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure | 1.4Cash and equivalents, Q1 FY2026, at 2026-03-31$1.4m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-05-07, accession 0001275158-26-000037.Report this figure | 1.3Cash and equivalents, Q2 FY2026, at 2026-06-30$1.3m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure |
| Current assets | $m | 22.8Current assets, Q3 FY2023, at 2023-10-03$22.8m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2023-11-08, accession 0001275158-23-000093.Report this figure | 22.6Current assets, FY2023, at 2024-01-02$22.6m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2025-03-07, accession 0001275158-25-000016.Report this figure | 22.2Current assets, Q1 FY2024, at 2024-04-02$22.2m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-05-09, accession 0001275158-24-000041.Report this figure | 22.5Current assets, Q2 FY2024, at 2024-07-02$22.5m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-08-08, accession 0001275158-24-000084.Report this figure | 23.4Current assets, Q3 FY2024, at 2024-10-01$23.4m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-11-07, accession 0001275158-24-000098.Report this figure | 20.2Current assets, FY2024, at 2024-12-31$20.2m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2026-03-26, accession 0001275158-26-000021.Report this figure | 20.5Current assets, Q1 FY2025, at 2025-04-01$20.5m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-05-08, accession 0001275158-25-000044.Report this figure | 21.3Current assets, Q2 FY2025, at 2025-07-01$21.3m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-08-14, accession 0001275158-25-000090.Report this figure | 23.8Current assets, Q3 FY2025, at 2025-09-30$23.8m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-11-06, accession 0001275158-25-000102.Report this figure | 18.9Current assets, FY2025, at 2025-12-30$18.9m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure | 18.1Current assets, Q1 FY2026, at 2026-03-31$18.1m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-05-07, accession 0001275158-26-000037.Report this figure | 18.5Current assets, Q2 FY2026, at 2026-06-30$18.5m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure |
| Total assets | $m | 369Total assets, Q3 FY2023, at 2023-10-03$368.8m. XBRL concept us-gaap:Assets. 10-Q filed 2023-11-08, accession 0001275158-23-000093.Report this figure | 368Total assets, FY2023, at 2024-01-02$368.1m. XBRL concept us-gaap:Assets. 10-K filed 2025-03-07, accession 0001275158-25-000016.Report this figure | 360Total assets, Q1 FY2024, at 2024-04-02$360.4m. XBRL concept us-gaap:Assets. 10-Q filed 2024-05-09, accession 0001275158-24-000041.Report this figure | 346Total assets, Q2 FY2024, at 2024-07-02$346.3m. XBRL concept us-gaap:Assets. 10-Q filed 2024-08-08, accession 0001275158-24-000084.Report this figure | 341Total assets, Q3 FY2024, at 2024-10-01$340.5m. XBRL concept us-gaap:Assets. 10-Q filed 2024-11-07, accession 0001275158-24-000098.Report this figure | 325Total assets, FY2024, at 2024-12-31$324.6m. XBRL concept us-gaap:Assets. 10-K filed 2026-03-26, accession 0001275158-26-000021.Report this figure | 319Total assets, Q1 FY2025, at 2025-04-01$319.4m. XBRL concept us-gaap:Assets. 10-Q filed 2025-05-08, accession 0001275158-25-000044.Report this figure | 295Total assets, Q2 FY2025, at 2025-07-01$294.6m. XBRL concept us-gaap:Assets. 10-Q filed 2025-08-14, accession 0001275158-25-000090.Report this figure | 281Total assets, Q3 FY2025, at 2025-09-30$280.6m. XBRL concept us-gaap:Assets. 10-Q filed 2025-11-06, accession 0001275158-25-000102.Report this figure | 262Total assets, FY2025, at 2025-12-30$261.7m. XBRL concept us-gaap:Assets. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure | 246Total assets, Q1 FY2026, at 2026-03-31$246.3m. XBRL concept us-gaap:Assets. 10-Q filed 2026-05-07, accession 0001275158-26-000037.Report this figure | 236Total assets, Q2 FY2026, at 2026-06-30$235.8m. XBRL concept us-gaap:Assets. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure |
| Current liabilities | $m | 75.6Current liabilities, Q3 FY2023, at 2023-10-03$75.6m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2023-11-08, accession 0001275158-23-000093.Report this figure | 67.5Current liabilities, FY2023, at 2024-01-02$67.5m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2025-03-07, accession 0001275158-25-000016.Report this figure | 72.5Current liabilities, Q1 FY2024, at 2024-04-02$72.5m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-05-09, accession 0001275158-24-000041.Report this figure | 71.3Current liabilities, Q2 FY2024, at 2024-07-02$71.3m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-08-08, accession 0001275158-24-000084.Report this figure | 76.2Current liabilities, Q3 FY2024, at 2024-10-01$76.2m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-11-07, accession 0001275158-24-000098.Report this figure | 65.7Current liabilities, FY2024, at 2024-12-31$65.7m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2026-03-26, accession 0001275158-26-000021.Report this figure | 70.1Current liabilities, Q1 FY2025, at 2025-04-01$70.1m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-05-08, accession 0001275158-25-000044.Report this figure | 68.4Current liabilities, Q2 FY2025, at 2025-07-01$68.4m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-08-14, accession 0001275158-25-000090.Report this figure | 70.7Current liabilities, Q3 FY2025, at 2025-09-30$70.7m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-11-06, accession 0001275158-25-000102.Report this figure | 61.8Current liabilities, FY2025, at 2025-12-30$61.8m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure | 64.4Current liabilities, Q1 FY2026, at 2026-03-31$64.4m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-05-07, accession 0001275158-26-000037.Report this figure | 63.0Current liabilities, Q2 FY2026, at 2026-06-30$63.0m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure |
| Total liabilities | $m | 336Total liabilities, Q3 FY2023, at 2023-10-03$336.3m. XBRL concept us-gaap:Liabilities. 10-Q filed 2023-11-08, accession 0001275158-23-000093.Report this figure | 341Total liabilities, FY2023, at 2024-01-02$340.9m. XBRL concept us-gaap:Liabilities. 10-K filed 2025-03-07, accession 0001275158-25-000016.Report this figure | 338Total liabilities, Q1 FY2024, at 2024-04-02$338.5m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-05-09, accession 0001275158-24-000041.Report this figure | 337Total liabilities, Q2 FY2024, at 2024-07-02$336.6m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-08-08, accession 0001275158-24-000084.Report this figure | 337Total liabilities, Q3 FY2024, at 2024-10-01$336.8m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-11-07, accession 0001275158-24-000098.Report this figure | 330Total liabilities, FY2024, at 2024-12-31$330.2m. XBRL concept us-gaap:Liabilities. 10-K filed 2026-03-26, accession 0001275158-26-000021.Report this figure | 333Total liabilities, Q1 FY2025, at 2025-04-01$333.4m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-05-08, accession 0001275158-25-000044.Report this figure | 325Total liabilities, Q2 FY2025, at 2025-07-01$325.4m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-08-14, accession 0001275158-25-000090.Report this figure | 319Total liabilities, Q3 FY2025, at 2025-09-30$319.5m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-11-06, accession 0001275158-25-000102.Report this figure | 307Total liabilities, FY2025, at 2025-12-30$307.0m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure | 294Total liabilities, Q1 FY2026, at 2026-03-31$294.4m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-05-07, accession 0001275158-26-000037.Report this figure | 287Total liabilities, Q2 FY2026, at 2026-06-30$286.8m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure |
| Long-term debt | $m | 64.0Long-term debt, Q3 FY2023, at 2023-10-03$64.0m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2023-11-08, accession 0001275158-23-000093.Report this figure | 80.2Long-term debt, FY2023, at 2024-01-02$80.2m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-K filed 2025-03-07, accession 0001275158-25-000016.Report this figure | 81.2Long-term debt, Q1 FY2024, at 2024-04-02$81.2m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2024-05-09, accession 0001275158-24-000041.Report this figure | 84.8Long-term debt, Q2 FY2024, at 2024-07-02$84.8m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2024-08-08, accession 0001275158-24-000084.Report this figure | 88.4Long-term debt, Q3 FY2024, at 2024-10-01$88.4m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2024-11-07, accession 0001275158-24-000098.Report this figure | 101Long-term debt, FY2024, at 2024-12-31$100.7m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-K filed 2026-03-26, accession 0001275158-26-000021.Report this figure | 101Long-term debt, Q1 FY2025, at 2025-04-01$100.6m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2025-05-08, accession 0001275158-25-000044.Report this figure | 106Long-term debt, Q2 FY2025, at 2025-07-01$106.4m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2025-08-14, accession 0001275158-25-000090.Report this figure | 108Long-term debt, Q3 FY2025, at 2025-09-30$108.2m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2025-11-06, accession 0001275158-25-000102.Report this figure | 109Long-term debt, FY2025, at 2025-12-30$108.8m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure | 106Long-term debt, Q1 FY2026, at 2026-03-31$105.6m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-05-07, accession 0001275158-26-000037.Report this figure | 104Long-term debt, Q2 FY2026, at 2026-06-30$104.4m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure |
| Current portion of debt | $m | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported |
| Shareholders' equity | $m | 32.5Shareholders' equity, Q3 FY2023, at 2023-10-03$32.5m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2024-11-07, accession 0001275158-24-000098.Report this figure | 27.2Shareholders' equity, FY2023, at 2024-01-02$27.2m. XBRL concept us-gaap:StockholdersEquity. 10-K filed 2026-03-26, accession 0001275158-26-000021.Report this figure | 21.9Shareholders' equity, Q1 FY2024, at 2024-04-02$21.9m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-08-14, accession 0001275158-25-000090.Report this figure | 9.6Shareholders' equity, Q2 FY2024, at 2024-07-02$9.6m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-06, accession 0001275158-25-000102.Report this figure | 3.7Shareholders' equity, Q3 FY2024, at 2024-10-01$3.7m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-06, accession 0001275158-25-000102.Report this figure | (5.6)Shareholders' equity, FY2024, at 2024-12-31−$5.6m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure | (13.9)Shareholders' equity, Q1 FY2025, at 2025-04-01−$13.9m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure | (30.8)Shareholders' equity, Q2 FY2025, at 2025-07-01−$30.8m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure | (38.9)Shareholders' equity, Q3 FY2025, at 2025-09-30−$38.9m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-06, accession 0001275158-25-000102.Report this figure | (45.3)Shareholders' equity, FY2025, at 2025-12-30−$45.3m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure | (48.0)Shareholders' equity, Q1 FY2026, at 2026-03-31−$48.0m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure | (51.0)Shareholders' equity, Q2 FY2026, at 2026-06-30−$51.0m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-07-24, accession 0001275158-26-000049.Report this figure |
Cash flow
| Line item | Unit | Q3 FY20232023-10-03 | Q4 FY20232024-01-02 | Q1 FY20242024-04-02 | Q2 FY20242024-07-02 | Q3 FY20242024-10-01 | Q4 FY20242024-12-31 | Q1 FY20252025-04-01 | Q2 FY20252025-07-01 | Q3 FY20252025-09-30 | Q4 FY20252025-12-30 | Q1 FY20262026-03-31 | Q2 FY20262026-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $m | 16.9Operating cash flow, Q3 FY2023, three months to 2023-10-03$16.9m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2024-11-07, accession 0001275158-24-000098. Derived: 9-month figure less the 6-month figure.Report this figure | 0.2Operating cash flow, Q4 FY2023, three months to 2024-01-02$164.0k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-03-26, accession 0001275158-26-000021. Derived: 12-month figure less the 9-month figure.Report this figure | 7.0Operating cash flow, Q1 FY2024, three months to 2024-04-02$7.0m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-05-08, accession 0001275158-25-000044.Report this figure | 4.7Operating cash flow, Q2 FY2024, three months to 2024-07-02$4.7m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-08-14, accession 0001275158-25-000090. Derived: 6-month figure less the 3-month figure.Report this figure | 5.8Operating cash flow, Q3 FY2024, three months to 2024-10-01$5.8m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-06, accession 0001275158-25-000102. Derived: 9-month figure less the 6-month figure.Report this figure | (10.0)Operating cash flow, Q4 FY2024, three months to 2024-12-31−$10.0m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-03-26, accession 0001275158-26-000021. Derived: 12-month figure less the 9-month figure.Report this figure | 4.0Operating cash flow, Q1 FY2025, three months to 2025-04-01$4.0m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-07, accession 0001275158-26-000037.Report this figure | (0.9)Operating cash flow, Q2 FY2025, three months to 2025-07-01−$852.0k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-07-24, accession 0001275158-26-000049. Derived: 6-month figure less the 3-month figure.Report this figure | 5.2Operating cash flow, Q3 FY2025, three months to 2025-09-30$5.2m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-06, accession 0001275158-25-000102. Derived: 9-month figure less the 6-month figure.Report this figure | (1.1)Operating cash flow, Q4 FY2025, three months to 2025-12-30−$1.1m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-03-26, accession 0001275158-26-000021. Derived: 12-month figure less the 9-month figure.Report this figure | 6.0Operating cash flow, Q1 FY2026, three months to 2026-03-31$6.0m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-07, accession 0001275158-26-000037.Report this figure | 3.3Operating cash flow, Q2 FY2026, three months to 2026-06-30$3.3m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-07-24, accession 0001275158-26-000049. Derived: 6-month figure less the 3-month figure.Report this figure |
| Capital expenditure | $m | 12.8Capital expenditure, Q3 FY2023, three months to 2023-10-03$12.8m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2024-11-07, accession 0001275158-24-000098. Derived: 9-month figure less the 6-month figure.Report this figure | 15.3Capital expenditure, Q4 FY2023, three months to 2024-01-02$15.3m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-K filed 2026-03-26, accession 0001275158-26-000021. Derived: 12-month figure less the 9-month figure.Report this figure | 8.6Capital expenditure, Q1 FY2024, three months to 2024-04-02$8.6m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-05-08, accession 0001275158-25-000044.Report this figure | 9.2Capital expenditure, Q2 FY2024, three months to 2024-07-02$9.2m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-08-14, accession 0001275158-25-000090. Derived: 6-month figure less the 3-month figure.Report this figure | 7.1Capital expenditure, Q3 FY2024, three months to 2024-10-01$7.1m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-11-06, accession 0001275158-25-000102. Derived: 9-month figure less the 6-month figure.Report this figure | 3.8Capital expenditure, Q4 FY2024, three months to 2024-12-31$3.8m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-K filed 2026-03-26, accession 0001275158-26-000021. Derived: 12-month figure less the 9-month figure.Report this figure | 2.9Capital expenditure, Q1 FY2025, three months to 2025-04-01$2.9m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-05-07, accession 0001275158-26-000037.Report this figure | 3.4Capital expenditure, Q2 FY2025, three months to 2025-07-01$3.4m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-07-24, accession 0001275158-26-000049. Derived: 6-month figure less the 3-month figure.Report this figure | 3.7Capital expenditure, Q3 FY2025, three months to 2025-09-30$3.7m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-11-06, accession 0001275158-25-000102. Derived: 9-month figure less the 6-month figure.Report this figure | 2.3Capital expenditure, Q4 FY2025, three months to 2025-12-30$2.3m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-K filed 2026-03-26, accession 0001275158-26-000021. Derived: 12-month figure less the 9-month figure.Report this figure | 2.1Capital expenditure, Q1 FY2026, three months to 2026-03-31$2.1m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-05-07, accession 0001275158-26-000037.Report this figure | 1.5Capital expenditure, Q2 FY2026, three months to 2026-06-30$1.5m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-07-24, accession 0001275158-26-000049. Derived: 6-month figure less the 3-month figure.Report this figure |
| Share repurchases | $m | not reported | 0.0Share repurchases, Q4 FY2023, three months to 2024-01-02$0. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-K filed 2026-03-26, accession 0001275158-26-000021. Derived: 12-month figure less the 9-month figure.Report this figure | not reported | not reported | not reported | 0.0Share repurchases, Q4 FY2024, three months to 2024-12-31$0. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-K filed 2026-03-26, accession 0001275158-26-000021. Derived: 12-month figure less the 9-month figure.Report this figure | not reported | not reported | not reported | not reported | not reported | not reported |
Shares
| Line item | Unit | Q3 FY20222022-09-27 | Q1 FY20232023-04-04 | Q2 FY20232023-07-04 | Q3 FY20232023-10-03 | Q1 FY20242024-04-02 | Q2 FY20242024-07-02 | Q3 FY20242024-10-01 | Q1 FY20252025-04-01 | Q2 FY20252025-07-01 | Q3 FY20252025-09-30 | Q1 FY20262026-03-31 | Q2 FY20262026-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Diluted shares (weighted) | m shares | 46.2 | 46.1 | 46.4 | 46.0 | 45.1 | 45.5 | 45.6 | 5.7 | 5.8 | 46.5 | 5.9 | 5.9 |
Shares outstanding: 5.97m at Jul 21, 2026, from the cover of the 10-Q filed Jul 24, 2026.
Source: SEC EDGAR, XBRL company facts. Last ingested by Listed: Oct 24, 2026, 15:35 ET. Listed shows no prices and gives no investment advice.