Stock Analysis on Net

Chipotle Mexican Grill Inc. (NYSE:CMG)

Analysis of Geographic Areas 

Microsoft Excel

Area Profit Margin

Chipotle Mexican Grill Inc., profit margin by geographic area

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
United States 22.15% 23.66% 22.86%
International -264.72% -352.40% -439.12%

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).


Area Profit Margin: United States

Chipotle Mexican Grill Inc.; United States; area profit margin calculation

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Selected Financial Data (US$ in thousands)
Income from operations 2,587,507 2,628,599 2,222,118
Revenue 11,679,417 11,111,732 9,720,369
Area Profitability Ratio
Area profit margin1 22.15% 23.66% 22.86%

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).

1 2025 Calculation
Area profit margin = 100 × Income from operations ÷ Revenue
= 100 × 2,587,507 ÷ 11,679,417 = 22.15%


Area Profit Margin: International

Chipotle Mexican Grill Inc.; International; area profit margin calculation

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Selected Financial Data (US$ in thousands)
Income from operations (651,709) (712,266) (664,305)
Revenue 246,184 202,121 151,280
Area Profitability Ratio
Area profit margin1 -264.72% -352.40% -439.12%

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).

1 2025 Calculation
Area profit margin = 100 × Income from operations ÷ Revenue
= 100 × -651,709 ÷ 246,184 = -264.72%


Area Return on Assets (Area ROA)

Chipotle Mexican Grill Inc., ROA by geographic area

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
United States 37.31% 42.08% 39.42%
International -313.65% -498.62% -596.56%

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).


Area ROA: United States

Chipotle Mexican Grill Inc.; United States; area ROA calculation

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Selected Financial Data (US$ in thousands)
Income from operations 2,587,507 2,628,599 2,222,118
Long-lived tangible assets 6,934,590 6,247,406 5,637,230
Area Profitability Ratio
Area ROA1 37.31% 42.08% 39.42%

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).

1 2025 Calculation
Area ROA = 100 × Income from operations ÷ Long-lived tangible assets
= 100 × 2,587,507 ÷ 6,934,590 = 37.31%


Area ROA: International

Chipotle Mexican Grill Inc.; International; area ROA calculation

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Selected Financial Data (US$ in thousands)
Income from operations (651,709) (712,266) (664,305)
Long-lived tangible assets 207,781 142,847 111,356
Area Profitability Ratio
Area ROA1 -313.65% -498.62% -596.56%

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).

1 2025 Calculation
Area ROA = 100 × Income from operations ÷ Long-lived tangible assets
= 100 × -651,709 ÷ 207,781 = -313.65%


Area Asset Turnover

Chipotle Mexican Grill Inc., asset turnover by geographic area

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
United States 1.68 1.78 1.72
International 1.18 1.41 1.36

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).


Area Asset Turnover: United States

Chipotle Mexican Grill Inc.; United States; area asset turnover calculation

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Selected Financial Data (US$ in thousands)
Revenue 11,679,417 11,111,732 9,720,369
Long-lived tangible assets 6,934,590 6,247,406 5,637,230
Area Activity Ratio
Area asset turnover1 1.68 1.78 1.72

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).

1 2025 Calculation
Area asset turnover = Revenue ÷ Long-lived tangible assets
= 11,679,417 ÷ 6,934,590 = 1.68


Area Asset Turnover: International

Chipotle Mexican Grill Inc.; International; area asset turnover calculation

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Selected Financial Data (US$ in thousands)
Revenue 246,184 202,121 151,280
Long-lived tangible assets 207,781 142,847 111,356
Area Activity Ratio
Area asset turnover1 1.18 1.41 1.36

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).

1 2025 Calculation
Area asset turnover = Revenue ÷ Long-lived tangible assets
= 246,184 ÷ 207,781 = 1.18


Revenue

Chipotle Mexican Grill Inc., revenue by geographic area

US$ in thousands

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
United States 11,679,417 11,111,732 9,720,369
International 246,184 202,121 151,280
Total 11,925,601 11,313,853 9,871,649

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).


Income from operations

Chipotle Mexican Grill Inc., income from operations by geographic area

US$ in thousands

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
United States 2,587,507 2,628,599 2,222,118
International (651,709) (712,266) (664,305)
Total 1,935,798 1,916,333 1,557,813

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).


Long-lived tangible assets

Chipotle Mexican Grill Inc., long-lived tangible assets by geographic area

US$ in thousands

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
United States 6,934,590 6,247,406 5,637,230
International 207,781 142,847 111,356
Total 7,142,371 6,390,253 5,748,586

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).