CHIPOTLE MEXICAN GRILL, INC. (CMG) FY2024 Annual P&L / Income Statement

Revenue by Product and Service

2024-01-01 to 2024-12-31

Swipe to see the full flow
CHIPOTLE MEXICAN GRILL, INC. (CMG) FY2024 Annual P&L / Income StatementIncome statement for 2024-01-01 through 2024-12-31. View: Product and service. Revenue uses this breakdown; costs and expenses retain the consolidated categories.SOURCESREVENUEGROSSOPERATINGPRE-TAXNETFood and beverage revenueDelivery service revenueTotal revenueGross profit (calculated)Cost of revenue (calculated)Food, beverage and packagingLaborIncome from operationsOperating expenses (calculated)General and administrative expensesOccupancyDepreciation and amortizationPre-opening costsImpairment, closure costs, and asset disposalsOther operating costsOther income (expense), net (calculated)Income before income taxesNet incomeProvision for income taxesOther income (expense), net (calculated)Other income,net (calculated)$93.90 MGross profit (calculated)Gross profit(calculated)$5.15 BIncome before income taxesPretax income$2.01 BTotal revenueTotal revenue$11.31 BIncome from operationsIncome from operations$1.92 BNet incomeNet income$1.53 BOperating expenses (calculated)Operating expenses(calculated)$3.23 BProvision for income taxesProvision forincome taxes$476.12 MFood and beverage revenueFood and beverage revenue$11.25 BGeneral and administrative expensesGeneral andadministrative expenses$697.48 MCost of revenue (calculated)Cost of revenue(calculated)$6.16 BOccupancyOccupancy$563.37 MDepreciation and amortizationDepreciation and amortization$335.03 MFood, beverage and packagingFood, beverageand packaging$3.37 BDelivery service revenueDelivery service revenue$66.47 MPre-opening costsPre-opening costs$41.90 MImpairment, closure costs, and asset disposalsImpairment, closure costs,and asset disposals$26.95 MLaborLabor$2.79 BOther operating costsOther operating costs$1.57 B
Chart details

CHIPOTLE MEXICAN GRILL, INC. (CMG) FY2024 Annual P&L / Income Statement

Income statement for 2024-01-01 through 2024-12-31. View: Product and service. Revenue uses this breakdown; costs and expenses retain the consolidated categories.

Total revenue
11,313,853,000 US dollars
Cost of revenue (calculated)
6,164,305,000 US dollars
Gross profit (calculated)
5,149,548,000 US dollars
Operating expenses (calculated)
3,233,215,000 US dollars
Income from operations
1,916,333,000 US dollars
Other income (expense), net (calculated)
93,897,000 US dollars
Income before income taxes
2,010,230,000 US dollars
Provision for income taxes
476,120,000 US dollars
Net income
1,534,110,000 US dollars
Food and beverage revenue
11,247,384,000 US dollars
Delivery service revenue
66,469,000 US dollars
Food, beverage and packaging
3,374,516,000 US dollars
Labor
2,789,789,000 US dollars
Occupancy
563,374,000 US dollars
Other operating costs
1,568,482,000 US dollars
General and administrative expenses
697,483,000 US dollars
Depreciation and amortization
335,030,000 US dollars
Pre-opening costs
41,897,000 US dollars
Impairment, closure costs, and asset disposals
26,949,000 US dollars

Chart connections

  • Revenue less cost of revenue equals gross profit; gross profit less operating expenses equals operating income.
  • Operating income plus other income or expense equals income before tax. Income before tax less income tax expense or benefit equals net income.
CHIPOTLE MEXICAN GRILL, INC. (CMG) FY2024 Annual P&L / Income Statement Sankey chart
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG

Gross margin

45.5%

Gross profit / revenue

Operating margin

16.9%

Operating profit / revenue

Cash conversion

137.2%

Operating cash / net income, same period

Newsletter

Get the teardowns by email

Subscribe if you want the public-company teardowns in your inbox when they're released.

Product waitlist

Health Check and Teardown for your own company

A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!