Stock Analysis on Net

Chipotle Mexican Grill Inc. (NYSE:CMG)

Income Statement 

The income statement presents information on the financial results of a company business activities over a period of time. The income statement communicates how much revenue the company generated during a period and what cost it incurred in connection with generating that revenue.

Chipotle Mexican Grill Inc., consolidated income statement

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Food and beverage revenue 11,866,051 11,247,384 9,804,124 8,558,001 7,457,169
Delivery service revenue 59,550 66,469 67,525 76,651 89,892
Revenue 11,925,601 11,313,853 9,871,649 8,634,652 7,547,061
Food, beverage and packaging (3,526,992) (3,374,516) (2,912,564) (2,602,245) (2,308,631)
Labor (2,991,680) (2,789,789) (2,440,982) (2,197,958) (1,917,761)
Occupancy (624,898) (563,374) (503,264) (460,425) (416,606)
Other operating costs (1,755,824) (1,568,482) (1,428,747) (1,311,905) (1,197,054)
Restaurant operating costs, exclusive of depreciation and amortization (8,899,394) (8,296,161) (7,285,557) (6,572,533) (5,840,052)
Gross profit 3,026,207 3,017,692 2,586,092 2,062,119 1,707,009
General and administrative expenses (652,017) (697,483) (633,584) (564,191) (606,854)
Depreciation and amortization (361,382) (335,030) (319,394) (286,826) (254,657)
Pre-opening costs (49,507) (41,897) (36,931) (29,560) (21,264)
Impairment, closure costs, and asset disposals (27,503) (26,949) (38,370) (21,139) (19,291)
Income from operations 1,935,798 1,916,333 1,557,813 1,160,403 804,943
Interest and other income, net 73,721 93,897 62,693 21,128 7,820
Income before income taxes 2,009,519 2,010,230 1,620,506 1,181,531 812,763
Provision for income taxes (473,758) (476,120) (391,769) (282,430) (159,779)
Net income 1,535,761 1,534,110 1,228,737 899,101 652,984

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The financial performance presented demonstrates a consistent pattern of growth in revenue and net income over the five-year period. However, the rate of growth appears to be moderating in the most recent years. A detailed examination of the income statement reveals specific trends in revenue composition and cost structures.

Revenue Analysis
Total revenue exhibits a strong upward trend, increasing from US$7,547.1 million in 2021 to US$11,925.6 million in 2025. The primary driver of this growth is food and beverage revenue, which consistently represents the vast majority of total revenue. While delivery service revenue also contributes, its growth rate is decelerating and its overall contribution remains relatively small. The rate of revenue growth slows between 2023 and 2025, suggesting potential market saturation or increased competition.
Cost of Goods Sold and Operating Expenses
Restaurant operating costs, excluding depreciation and amortization, consistently increase year-over-year, mirroring the growth in revenue. The increases in food, beverage, and packaging costs, labor costs, occupancy costs, and other operating costs are all substantial. While revenue is growing, the rate of increase in operating costs is, at times, higher, potentially impacting profitability. Labor costs show a particularly strong increase throughout the period.
Profitability Analysis
Gross profit demonstrates a positive trend, increasing from US$1,707.0 million in 2021 to US$3,026.2 million in 2025. However, the growth rate of gross profit slows significantly between 2023 and 2025, aligning with the deceleration in revenue growth. Income from operations also follows a similar pattern, increasing substantially but with a reduced rate of growth in the later years. Net income shows consistent growth, rising from US$653.0 million in 2021 to US$1,535.8 million in 2025. The provision for income taxes also increases over the period, consistent with higher income before taxes.
Other Income and Expenses
Interest and other income, net, fluctuates over the period, with a notable increase in 2023 and 2024 before decreasing slightly in 2025. Pre-opening costs and impairment, closure costs, and asset disposals also increase over the period, although these amounts are relatively small compared to overall revenue and operating costs. General and administrative expenses also show an increasing trend, but at a slower rate than restaurant operating costs.

In summary, the financial performance indicates a growing business, but the slowing growth rates in revenue and profitability in the most recent years warrant further investigation. The increasing operating costs, particularly labor, require close monitoring to ensure continued profitability.

AI Ask an analyst for more