Stock Analysis on Net

Chipotle Mexican Grill Inc. (NYSE:CMG)

$24.99

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.

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Chipotle Mexican Grill Inc., consolidated income statement

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Food and beverage revenue
Delivery service revenue
Revenue
Food, beverage and packaging
Labor
Occupancy
Other operating costs
Restaurant operating costs, exclusive of depreciation and amortization
Gross profit
General and administrative expenses
Depreciation and amortization
Pre-opening costs
Impairment, closure costs, and asset disposals
Income from operations
Interest and other income, net
Income before income taxes
(Provision) benefit for income taxes
Net income

Based on: 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), 10-K (reporting date: 2020-12-31).

The analyzed financial data reveals several noteworthy trends and patterns over the five-year period from 2020 to 2024.

Revenue Trends

Food and beverage revenue displays a consistent upward trajectory, increasing steadily each year from approximately $5.92 billion in 2020 to about $11.25 billion in 2024. Delivery service revenue shows more fluctuation, peaking in 2021 at nearly $90 million before declining steadily through 2024 to roughly $66 million. Total revenue follows the general trend of food and beverage revenue, growing from about $6.0 billion in 2020 to over $11.3 billion by 2024, indicating strong overall revenue growth.

Cost of Goods and Operating Expenses

The costs associated with food, beverage, and packaging rise consistently each year, increasing from about $1.93 billion in 2020 to approximately $3.37 billion in 2024, which aligns with the revenue growth. Labor costs show a similar pattern, increasing from approximately $1.59 billion in 2020 to nearly $2.79 billion in 2024. Occupancy costs also increase steadily, though at a lower absolute level, from $388 million to $563 million over the period.

Other operating costs rise gradually from $1.03 billion in 2020 to roughly $1.57 billion in 2024. Restaurant operating costs exclusive of depreciation and amortization follow a consistent upward trend, moving from about $4.94 billion in 2020 to $8.30 billion in 2024. This reflects increased operating scale or inflationary pressures in key cost areas.

Profitability Measures

Gross profit shows consistent growth, doubling from about $1.04 billion in 2020 to approximately $3.02 billion in 2024. This robust increase in gross profit corresponds with rising revenues and controlled cost increases relative to sales growth.

General and administrative expenses exhibit fluctuations, increasing from approximately $466 million in 2020 to a peak near $607 million in 2021, then slightly decreasing in 2022 before rising again to $697 million in 2024. Depreciation and amortization expenses steadily increase from $239 million in 2020 to $335 million in 2024, implying ongoing investments in assets.

Pre-opening costs steadily rise, reflecting increased investment in expansion activities. Impairment, closure costs, and asset disposals are variable but tend to remain within a close range, peaking in 2023 at around $38 million.

Operating and Net Income

Income from operations more than sextuples, from approximately $290 million in 2020 to about $1.92 billion in 2024, evidencing strong improvements in operational efficiency and scale. Interest and other income also increase notably, from under $4 million in 2020 to nearly $94 million in 2024, contributing positively to overall earnings.

Income before income taxes follows a similar upward trend, rising from about $294 million in 2020 to over $2 billion in 2024. The provision for income taxes swings to an expense position after 2020, growing in magnitude from a tax benefit of $62 million in 2020 to an expense of $476 million in 2024, consistent with rising pre-tax income.

Net income demonstrates significant growth, increasing from approximately $356 million in 2020 to over $1.53 billion in 2024, indicating improved profitability and value generation for stakeholders.