The Chefs' Warehouse, Inc.
NASDAQ:CHEF · NASDAQ Global Select
+$2.00 today
Vol 0.74M · Avg 0.49M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:CHEF · Revenue to Net Income
Key Ratios
Analysis
$4.3B of revenue converted into $79.4M of net income for the selected period. Gross margin is 24.3% and net margin is 1.9%, showing how much revenue survives after costs and taxes. EPS is $1.83, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $4.1B +9.4% | $3.8B +10.5% | $3.4B +31.4% | $2.6B +49.7% | $1.7B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $3.1B +9.2% | $2.9B +10.0% | $2.6B +31.3% | $2.0B +47.2% | $1.4B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.0B +9.8% | $914.1M +12.2% | $814.5M +31.7% | $618.6M +58.4% | $390.5M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 24.2% +0.1pp | 24.1% +0.4pp | 23.7% +0.0pp | 23.7% +1.3pp | 22.4% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $849.8M +8.3% | $784.9M +11.4% | $704.8M +36.0% | $518.2M +36.6% | $379.3M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $851.0M +8.3% | $785.9M +10.1% | $713.5M +33.9% | $532.9M +40.4% | $379.7M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $78.1M +20.3% | $64.9M +16.8% | $55.6M +39.1% | $40.0M +9.9% | $36.4M | $374.2M | $1.2B | $631.8M |
| EBITDA | $223.2M +15.6% | $193.1M +23.4% | $156.5M +24.5% | $125.7M +166.5% | $47.2M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 5.4% +0.3pp | 5.1% +0.5pp | 4.6% -0.3pp | 4.8% +2.1pp | 2.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | $153.1M +19.4% | $128.2M +27.0% | $100.9M +17.7% | $85.7M +693.1% | $10.8M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 3.7% +0.3pp | 3.4% +0.4pp | 2.9% -0.3pp | 3.3% +2.7pp | 0.6% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $41.6M -14.6% | $48.7M +7.0% | $45.5M +3.7% | $43.8M +149.3% | $17.6M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$49.6M -1.8% | -$48.7M -7.0% | -$45.5M -3.7% | -$43.8M -149.3% | -$17.6M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $103.5M +30.2% | $79.5M +43.4% | $55.5M +32.4% | $41.9M +718.2% | -$6.8M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 2.5% +0.4pp | 2.1% +0.5pp | 1.6% +0.0pp | 1.6% +2.0pp | -0.4% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $31.2M +29.6% | $24.1M +15.2% | $20.9M +47.7% | $14.1M +863.0% | -$1.9M | $1.3B | -$1.6B | $745.2M |
| Net Income | $72.4M +30.4% | $55.5M +60.4% | $34.6M +24.6% | $27.8M +663.7% | -$4.9M | $4.9B | $4.8B | $4.7B |
| Net Margin | 1.7% +0.3pp | 1.5% +0.5pp | 1.0% -0.1pp | 1.1% +1.3pp | -0.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $2 +28.1% | $1 +37.7% | $1 +41.3% | $1 +676.9% | -$0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $2 +27.3% | $1 +50.0% | $1 +20.5% | $1 +661.5% | -$0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $38.7M +2.1% | $37.9M +0.7% | $37.6M +1.5% | $37.1M +1.0% | $36.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $46.0M +0.1% | $46.0M +0.8% | $45.6M +17.8% | $38.7M +5.4% | $36.7M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
The Vita Coco Company, Inc.
NASDAQ:COCO
$4.87B
Inter Parfums, Inc.
NASDAQ:IPAR
$3.14B
United Natural Foods, Inc.
NYSE:UNFI
$3.03B
Freshpet, Inc.
NASDAQ:FRPT
$2.78B
The Andersons, Inc.
NASDAQ:ANDE
$2.39B
RLX Technology Inc.
NYSE:RLX
$2.29B
Chagee Holdings Limited American Depositary Shares
NASDAQ:CHA
$2.23B
Compañía Cervecerías Unidas S.A.
NYSE:CCU
$2.10B
The Boston Beer Company, Inc.
NYSE:SAM
$1.88B
Flowers Foods, Inc.
NYSE:FLO
$1.62B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does CHEF generate?
The Chefs' Warehouse, Inc. (CHEF) reported $4.15B of revenue in fiscal 2025.
Is CHEF profitable?
The Chefs' Warehouse, Inc. (CHEF) reported $72.36M of net income, with a net margin of 1.7%.
Explore More
Continue the stock analysis
Jump to another research area for this company.