Chipotle Mexican Grill, Inc.
Consumer CyclicalNYSE:CMG · New York Stock Exchange
+$1.02 today
Vol 13.67M · Avg 17.53M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$12.1B of revenue converted into $1.5B of net income for the selected period. Gross margin is 35.9% and net margin is 12.0%, showing how much revenue survives after costs and taxes. EPS is $1.09, 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 | $11.9B +5.4% | $11.3B +14.6% | $9.9B +14.3% | $8.6B +14.4% | $7.5B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $8.9B +7.3% | $8.3B +13.9% | $7.3B +10.8% | $6.6B +12.5% | $5.8B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $3.0B +0.3% | $3.0B +16.7% | $2.6B +25.4% | $2.1B +20.8% | $1.7B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 25.4% -1.3pp | 26.7% +0.5pp | 26.2% +2.3pp | 23.9% +1.3pp | 22.6% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $652.0M -6.5% | $697.5M +10.1% | $633.6M +12.3% | $564.2M -7.0% | $606.9M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $1.0B -8.0% | $1.1B +7.1% | $1.0B +14.0% | $901.7M -0.0% | $902.1M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $361.4M +7.9% | $335.0M +4.9% | $319.4M +11.4% | $286.8M +12.6% | $254.7M | $374.2M | $1.2B | $631.8M |
| EBITDA | $2.4B +2.2% | $2.3B +18.8% | $2.0B +30.3% | $1.5B +36.2% | $1.1B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 19.9% -0.6pp | 20.5% +0.7pp | 19.8% +2.4pp | 17.3% +2.8pp | 14.6% | 5.6% | 46.3% | 42.0% |
| Operating Income | $2.0B +5.0% | $1.9B +23.0% | $1.6B +34.2% | $1.2B +44.2% | $804.9M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 16.9% -0.1pp | 16.9% +1.2pp | 15.8% +2.3pp | 13.4% +2.8pp | 10.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $73.7M -21.5% | $93.9M +49.8% | $62.7M +196.7% | $21.1M +170.2% | $7.8M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $0 | $0 | $0 | $0 | $0 | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$3.3M -103.5% | $93.9M +49.8% | $62.7M +196.7% | $21.1M +170.2% | $7.8M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $2.0B -0.0% | $2.0B +24.0% | $1.6B +37.2% | $1.2B +45.4% | $812.8M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 16.9% -0.9pp | 17.8% +1.4pp | 16.4% +2.7pp | 13.7% +2.9pp | 10.8% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $473.8M -0.5% | $476.1M +21.5% | $391.8M +38.7% | $282.4M +76.8% | $159.8M | $1.3B | -$1.6B | $745.2M |
| Net Income | $1.5B +0.1% | $1.5B +24.9% | $1.2B +36.7% | $899.1M +37.7% | $653.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | 12.9% -0.7pp | 13.6% +1.1pp | 12.4% +2.0pp | 10.4% +1.8pp | 8.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 +2.7% | $1 +25.8% | $1 +36.9% | $1 +41.3% | $0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 +2.7% | $1 +24.7% | $1 +39.1% | $1 +39.1% | $0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $1.3B -2.3% | $1.4B -0.7% | $1.4B -1.1% | $1.4B -1.0% | $1.4B | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $1.3B -2.5% | $1.4B -0.6% | $1.4B -1.3% | $1.4B -1.6% | $1.4B | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
eBay Inc.
NASDAQ:EBAY
$47.99B
D.R. Horton, Inc.
NYSE:DHI
$44.01B
Yum! Brands, Inc.
NYSE:YUM
$42.56B
Carnival Corporation & plc
NYSE:CCL
$40.13B
JD.com, Inc.
NASDAQ:JD
$38.66B
Las Vegas Sands Corp.
NYSE:LVS
$33.34B
Trip.com Group Limited
NASDAQ:TCOM
$29.50B
Copart, Inc.
NASDAQ:CPRT
$28.39B
Restaurant Brands International Inc.
NYSE:QSR
$25.95B
Flutter Entertainment plc
NYSE:FLUT
$19.23B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does CMG generate?
Chipotle Mexican Grill, Inc. (CMG) reported $11.93B of revenue in fiscal 2025.
Is CMG profitable?
Chipotle Mexican Grill, Inc. (CMG) reported $1.54B of net income, with a net margin of 12.9%.
Explore More
Continue the stock analysis
Jump to another research area for this company.