Chipotle Mexican Grill Inc
NYSE:CMG

Watchlist Manager
Chipotle Mexican Grill Inc Logo
Chipotle Mexican Grill Inc
NYSE:CMG
Watchlist
Price: 33.61 USD -0.97% Market Closed
Market Cap: 44.4B USD

Income Statement

Earnings Waterfall
Chipotle Mexican Grill Inc

Revenue
11.8B USD
Cost of Revenue
-8.1B USD
Gross Profit
3.6B USD
Operating Expenses
-1.7B USD
Operating Income
2B USD
Other Expenses
-414.2m USD
Net Income
1.5B USD

Income Statement
Chipotle Mexican Grill Inc

Rotate your device to view
Income Statement
Currency: USD
Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
1
1
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
3
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Revenue
542
N/A
582
+7%
628
+8%
681
+9%
730
+7%
777
+6%
823
+6%
872
+6%
941
+8%
1 017
+8%
1 086
+7%
1 155
+6%
1 221
+6%
1 276
+4%
1 332
+4%
1 381
+4%
1 429
+3%
1 476
+3%
1 518
+3%
1 574
+4%
1 652
+5%
1 741
+5%
1 836
+5%
1 936
+5%
2 040
+5%
2 155
+6%
2 270
+5%
2 401
+6%
2 520
+5%
2 629
+4%
2 731
+4%
2 817
+3%
2 943
+4%
3 070
+4%
3 215
+5%
3 392
+6%
3 625
+7%
3 883
+7%
4 108
+6%
4 293
+5%
4 441
+3%
4 574
+3%
4 501
-2%
4 247
-6%
4 047
-5%
3 867
-4%
3 904
+1%
4 139
+6%
4 310
+4%
4 401
+2%
4 476
+2%
4 556
+2%
4 653
+2%
4 750
+2%
4 865
+2%
5 025
+3%
5 193
+3%
5 371
+3%
5 586
+4%
5 689
+2%
5 619
-1%
5 817
+4%
5 985
+3%
6 315
+6%
6 843
+8%
7 194
+5%
7 547
+5%
7 826
+4%
8 147
+4%
8 415
+3%
8 635
+3%
8 983
+4%
9 284
+3%
9 536
+3%
9 872
+4%
10 205
+3%
10 663
+4%
10 985
+3%
11 314
+3%
11 487
+2%
11 578
+1%
11 787
+2%
Gross Profit
Cost of Revenue
(406)
(435)
(464)
(499)
(532)
(560)
(592)
(626)
(672)
(722)
(767)
(816)
(865)
(907)
(947)
(972)
(991)
(1 008)
(1 026)
(1 053)
(1 103)
(1 156)
(1 218)
(1 292)
(1 370)
(1 454)
(1 533)
(1 612)
(1 672)
(1 740)
(1 819)
(1 882)
(1 977)
(2 068)
(2 116)
(2 288)
(2 453)
(2 611)
(2 760)
(2 871)
(2 962)
(3 055)
(3 065)
(3 045)
(3 018)
(3 028)
(3 113)
(3 206)
(3 303)
(3 351)
(3 287)
(3 432)
(3 493)
(3 539)
(3 495)
(3 712)
(3 826)
(3 936)
(3 936)
(4 200)
(4 258)
(4 430)
(4 397)
(4 740)
(4 964)
(5 161)
(5 201)
(5 662)
(5 877)
(6 030)
(5 861)
(6 262)
(6 421)
(6 575)
(6 518)
(6 967)
(7 242)
(7 485)
(7 446)
(7 880)
(7 976)
(8 147)
Gross Profit
136
N/A
147
+8%
164
+11%
182
+11%
198
+9%
216
+9%
231
+7%
246
+6%
269
+9%
294
+9%
318
+8%
339
+6%
357
+5%
368
+3%
385
+5%
409
+6%
438
+7%
469
+7%
493
+5%
520
+6%
548
+5%
585
+7%
618
+6%
644
+4%
670
+4%
701
+5%
737
+5%
789
+7%
848
+8%
889
+5%
912
+3%
935
+3%
966
+3%
1 002
+4%
1 098
+10%
1 104
+1%
1 173
+6%
1 272
+8%
1 349
+6%
1 422
+5%
1 479
+4%
1 519
+3%
1 437
-5%
1 202
-16%
1 029
-14%
839
-18%
792
-6%
933
+18%
1 006
+8%
1 050
+4%
1 190
+13%
1 124
-5%
1 160
+3%
1 211
+4%
1 370
+13%
1 313
-4%
1 366
+4%
1 435
+5%
1 650
+15%
1 489
-10%
1 361
-9%
1 387
+2%
1 587
+14%
1 575
-1%
1 879
+19%
2 033
+8%
2 346
+15%
2 164
-8%
2 270
+5%
2 385
+5%
2 774
+16%
2 721
-2%
2 863
+5%
2 961
+3%
3 354
+13%
3 238
-3%
3 421
+6%
3 500
+2%
3 868
+11%
3 607
-7%
3 601
0%
3 641
+1%
Operating Income
Operating Expenses
(120)
(126)
(130)
(139)
(148)
(158)
(165)
(173)
(181)
(192)
(204)
(216)
(227)
(238)
(252)
(261)
(271)
(278)
(283)
(291)
(301)
(315)
(324)
(336)
(354)
(364)
(380)
(405)
(415)
(436)
(451)
(456)
(475)
(491)
(559)
(549)
(584)
(614)
(631)
(640)
(649)
(662)
(660)
(672)
(685)
(705)
(734)
(753)
(764)
(795)
(907)
(823)
(855)
(859)
(1 018)
(937)
(973)
(998)
(1 171)
(1 050)
(1 050)
(1 085)
(1 260)
(1 161)
(1 216)
(1 240)
(1 516)
(1 312)
(1 326)
(1 342)
(1 592)
(1 358)
(1 395)
(1 433)
(1 758)
(1 571)
(1 610)
(1 603)
(1 924)
(1 625)
(1 647)
(1 690)
Selling, General & Administrative
(95)
(99)
(102)
(110)
(117)
(125)
(131)
(137)
(142)
(151)
(161)
(171)
(179)
(188)
(199)
(205)
(213)
(219)
(222)
(228)
(236)
(248)
(255)
(265)
(281)
(291)
(305)
(329)
(336)
(355)
(367)
(369)
(385)
(398)
(463)
(450)
(482)
(508)
(520)
(525)
(528)
(536)
(530)
(538)
(547)
(562)
(588)
(603)
(608)
(635)
(744)
(652)
(675)
(673)
(816)
(728)
(762)
(787)
(958)
(833)
(824)
(851)
(1 022)
(918)
(971)
(992)
(1 262)
(1 049)
(1 055)
(1 063)
(1 305)
(1 066)
(1 094)
(1 125)
(1 438)
(1 245)
(1 280)
(1 266)
(1 589)
(1 286)
(1 300)
(1 337)
Depreciation & Amortization
(25)
(26)
(28)
(30)
(31)
(33)
(34)
(36)
(39)
(41)
(44)
(46)
(48)
(50)
(53)
(55)
(58)
(59)
(61)
(63)
(65)
(67)
(69)
(71)
(72)
(74)
(75)
(77)
(79)
(81)
(84)
(87)
(90)
(93)
(96)
(99)
(102)
(106)
(110)
(115)
(121)
(126)
(130)
(135)
(138)
(142)
(146)
(151)
(156)
(160)
(163)
(171)
(179)
(190)
(202)
(209)
(211)
(211)
(213)
(217)
(226)
(234)
(239)
(243)
(245)
(248)
(255)
(263)
(271)
(279)
(287)
(292)
(301)
(308)
(319)
(326)
(331)
(337)
(335)
(339)
(346)
(353)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
16
N/A
22
+34%
34
+58%
43
+25%
50
+16%
58
+18%
66
+13%
73
+10%
88
+21%
102
+16%
114
+12%
123
+7%
130
+6%
130
+0%
133
+3%
148
+11%
167
+13%
190
+14%
210
+10%
229
+9%
247
+8%
270
+9%
294
+9%
308
+5%
317
+3%
337
+6%
356
+6%
383
+8%
434
+13%
453
+5%
461
+2%
479
+4%
491
+3%
511
+4%
539
+6%
555
+3%
588
+6%
658
+12%
718
+9%
782
+9%
830
+6%
857
+3%
776
-9%
530
-32%
345
-35%
135
-61%
58
-57%
180
+210%
242
+35%
254
+5%
283
+11%
301
+7%
305
+1%
352
+15%
352
0%
376
+7%
393
+5%
437
+11%
480
+10%
439
-9%
311
-29%
302
-3%
327
+8%
414
+26%
663
+60%
792
+19%
830
+5%
852
+3%
944
+11%
1 042
+10%
1 182
+13%
1 363
+15%
1 469
+8%
1 528
+4%
1 596
+4%
1 667
+4%
1 811
+9%
1 897
+5%
1 943
+2%
1 982
+2%
1 955
-1%
1 951
0%
Pre-Tax Income
Interest Income Expense
(0)
(1)
(1)
0
2
4
6
7
7
6
6
6
5
4
3
2
1
0
1
1
1
1
1
1
(1)
(1)
(1)
(1)
1
2
2
2
2
3
2
3
4
4
4
5
5
6
7
8
7
6
5
3
3
3
6
9
10
8
10
12
13
15
14
14
11
6
4
(1)
(1)
(1)
8
10
19
23
21
30
36
51
63
73
79
89
94
97
93
84
Non-Reccuring Items
(2)
(2)
(3)
(3)
(4)
(4)
(4)
(5)
(5)
(6)
(6)
(6)
(6)
(6)
(9)
(10)
(10)
(9)
(6)
(5)
(6)
(5)
(6)
(7)
(7)
(6)
(6)
(5)
(5)
(6)
(5)
(5)
(5)
(6)
(7)
(7)
(7)
(6)
(7)
(10)
(9)
(10)
(13)
(11)
(13)
(27)
(24)
(25)
(22)
(12)
(13)
(15)
(58)
(73)
(94)
(100)
(65)
(51)
(36)
(34)
(31)
(31)
(37)
(33)
(32)
(29)
(25)
(18)
(18)
(20)
(21)
(25)
(37)
(38)
(38)
(35)
(25)
(33)
(27)
(28)
(27)
(20)
Pre-Tax Income
14
N/A
19
+36%
30
+60%
39
+31%
48
+21%
58
+22%
68
+17%
75
+9%
89
+20%
103
+15%
114
+11%
122
+7%
129
+6%
128
-1%
127
-1%
140
+10%
159
+13%
182
+14%
204
+12%
224
+10%
242
+8%
265
+10%
289
+9%
303
+5%
309
+2%
330
+7%
350
+6%
377
+8%
430
+14%
449
+5%
458
+2%
475
+4%
488
+3%
508
+4%
534
+5%
551
+3%
585
+6%
655
+12%
714
+9%
777
+9%
825
+6%
853
+3%
770
-10%
526
-32%
339
-36%
113
-67%
39
-66%
158
+307%
224
+42%
245
+10%
276
+12%
296
+7%
258
-13%
286
+11%
268
-6%
288
+7%
341
+19%
401
+17%
458
+14%
419
-9%
291
-31%
277
-5%
294
+6%
379
+29%
630
+66%
763
+21%
813
+7%
843
+4%
945
+12%
1 046
+11%
1 182
+13%
1 368
+16%
1 468
+7%
1 542
+5%
1 621
+5%
1 705
+5%
1 864
+9%
1 953
+5%
2 010
+3%
2 051
+2%
2 021
-1%
2 015
0%
Net Income
Tax Provision
15
11
7
4
(20)
(24)
(27)
(29)
(34)
(39)
(43)
(47)
(49)
(49)
(49)
(54)
(61)
(69)
(77)
(85)
(92)
(101)
(110)
(115)
(118)
(126)
(135)
(146)
(167)
(175)
(180)
(183)
(190)
(198)
(207)
(217)
(228)
(251)
(269)
(292)
(310)
(324)
(294)
(200)
(127)
(38)
(16)
(62)
(87)
(97)
(99)
(106)
(88)
(98)
(98)
(89)
(99)
(98)
(108)
(80)
(35)
(40)
62
27
(44)
(52)
(160)
(159)
(189)
(237)
(282)
(336)
(354)
(371)
(392)
(408)
(454)
(469)
(476)
(490)
(479)
(478)
Income from Continuing Operations
29
30
38
43
28
35
41
46
55
64
71
75
80
79
78
86
97
112
127
139
150
164
179
188
192
204
215
231
262
274
278
292
298
309
327
334
356
404
445
485
515
529
476
327
212
75
23
95
137
148
176
190
170
189
170
198
243
303
350
338
256
237
356
406
586
710
653
684
756
809
899
1 032
1 114
1 170
1 229
1 296
1 410
1 484
1 534
1 561
1 542
1 537
Net Income (Common)
29
N/A
30
+3%
38
+27%
43
+14%
28
-35%
35
+24%
41
+19%
46
+11%
55
+20%
64
+16%
71
+10%
75
+7%
80
+6%
79
-1%
78
-1%
86
+10%
97
+13%
112
+15%
127
+13%
139
+10%
150
+8%
164
+9%
179
+9%
188
+5%
192
+2%
204
+6%
215
+5%
231
+8%
262
+13%
274
+5%
278
+1%
292
+5%
298
+2%
309
+4%
327
+6%
334
+2%
356
+7%
404
+13%
445
+10%
485
+9%
515
+6%
529
+3%
476
-10%
327
-31%
212
-35%
75
-65%
23
-69%
95
+316%
137
+43%
148
+9%
176
+19%
190
+8%
170
-10%
188
+11%
177
-6%
205
+16%
249
+22%
310
+24%
350
+13%
338
-3%
256
-24%
237
-7%
356
+50%
406
+14%
586
+44%
710
+21%
653
-8%
684
+5%
756
+11%
809
+7%
899
+11%
1 032
+15%
1 114
+8%
1 170
+5%
1 229
+5%
1 296
+6%
1 410
+9%
1 484
+5%
1 534
+3%
1 561
+2%
1 542
-1%
1 537
0%
EPS (Diluted)
0.02
N/A
0.02
N/A
0.03
+50%
0.03
N/A
0.02
-33%
0.03
+50%
0.03
N/A
0.04
+33%
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.05
+25%
0.05
N/A
0.06
+20%
0.07
+17%
0.08
+14%
0.08
N/A
0.09
+13%
0.1
+11%
0.11
+10%
0.12
+9%
0.12
N/A
0.13
+8%
0.14
+8%
0.15
+7%
0.17
+13%
0.18
+6%
0.17
-6%
0.19
+12%
0.2
+5%
0.2
N/A
0.21
+5%
0.21
N/A
0.22
+5%
0.25
+14%
0.28
+12%
0.31
+11%
0.33
+6%
0.34
+3%
0.3
-12%
0.2
-33%
0.13
-35%
0.05
-62%
0.02
-60%
0.07
+250%
0.1
+43%
0.1
N/A
0.12
+20%
0.13
+8%
0.11
-15%
0.13
+18%
0.12
-8%
0.14
+17%
0.17
+21%
0.21
+24%
0.25
+19%
0.23
-8%
0.18
-22%
0.17
-6%
0.25
+47%
0.29
+16%
0.41
+41%
0.49
+20%
0.46
-6%
0.47
+2%
0.53
+13%
0.57
+8%
0.64
+12%
0.74
+16%
0.8
+8%
0.85
+6%
0.89
+5%
0.94
+6%
1.02
+9%
1.07
+5%
1.11
+4%
1.13
+2%
1.12
-1%
1.13
+1%