Grade: F — Major Red Flags
Framework: Schilit *Financial Shenanigans* + Beneish M-Score + forensic accounting principles
Data: SEC EDGAR 10-K (Filed 2026-02-04) + Yahoo Finance
Auditor: Ernst & Young LLP — Clean opinion (unqualified)
One-line verdict: Chipotle is a $11.9B fast-casual restaurant powerhouse with clean fundamentals: $1.5B net income, $2.1B CFFO (1.38x net income), and an M-Score of -2.92 well below any manipulation threshold. The two red flags are structural — AR outpaced revenue for two consecutive years (a technical issue given Chipotle's 5-day DSO and cash-register model), and cash of $1.0B covers only 21% of $5.1B in debt (largely operating lease obligations under ASC 842). With no goodwill, SG&A/Gross Profit at an excellent 21.5%, and expanding margins, Chipotle's earnings quality is among the cleanest in the restaurant industry. The F grade overstates the actual risk.
| Metric | Result |
|---|---|
| Red Flags | **2** |
| Watch Items | **0** |
| Checks Completed | **17/18** (1 N/A) |
| Beneish M-Score | **-2.92** (below -2.22 — clean) |
| F-Score (Fraud Probability) | **0.14** (0.05% probability) |
| Altman Z-Score | **2.41** (grey zone) |
| Auditor | Ernst & Young LLP — Unqualified opinion |
| Fiscal Year | 2025 (ended December 31, 2025) |
| Report Date | 2026-04-05 |
The Business: Fast-Casual Leader
The 10-K describes: "Chipotle Mexican Grill, Inc., together with its subsidiaries, owns and operates Chipotle Mexican Grill restaurants, which feature a relevant menu of burritos, burrito bowls (a burrito without the tortilla), quesadillas, tacos, and salads. We strive to cultivate a better world by serving responsibly sourced, classically cooked, real food with wholesome ingredients and without artificial colors, flavors or preservatives."
The filing notes Chipotle operates in "the fast-casual, quick-service, and casual dining segments of the restaurant industry" and competes on "taste, price, food quality and presentation, customer service, location, convenience, brand reputation, and cleanliness and ambience."
Profitability: Strong and Growing
| Metric | FY2022 | FY2023 | FY2024 | FY2025 | Trend |
|---|---|---|---|---|---|
| Revenue | $8,635M | $9,872M | $11,314M | $11,926M | +5.4% YoY |
| Gross Profit | $2,062M | $2,586M | $3,018M | $3,026M | +0.3% |
| Gross Margin | 23.9% | 26.2% | 26.7% | **25.4%** | Down -1.3pp |
| Net Income | $899M | $1,229M | $1,534M | $1,536M | Flat |
| Net Margin | 10.4% | 12.4% | 13.6% | **12.9%** | Slight decline |
| ROE | 38.0% | 40.1% | 42.0% | **54.3%** | Improving |
Revenue grew 5.4% to $11.9B, but gross margin compressed 1.3 percentage points. The 10-K's competition section notes "competition from food delivery services, which offer meals from a wide variety of restaurants, also has increased in recent years and is expected to continue to increase." Despite margin pressure, net income held essentially flat at $1.54B.
Cash Flow: Consistent and Clean
| Metric | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|
| Operating Cash Flow | $1,323M | $1,783M | $2,105M | $2,114M |
| Net Income | $899M | $1,229M | $1,534M | $1,536M |
| **CFFO / Net Income** | **1.47** | **1.45** | **1.37** | **1.38** |
| CapEx | -$479M | -$561M | -$594M | -$666M |
| Free Cash Flow | $844M | $1,223M | $1,511M | $1,448M |
Cash flow quality is outstanding. CFFO/NI has been consistently between 1.37 and 1.47 for four straight years — a hallmark of stable, cash-generative operations. From the cash flow statement: depreciation and amortization of $361M and deferred income tax provision of $79M drive the gap. The accruals ratio of -6.4% is negative and healthy.
The 18-Point Screening
| # | Check | Result | Detail |
|---|---|---|---|
| A1 | DSO Change | PASS | DSO 5 days, change +0 days YoY. Near-zero |
| A2 | AR vs Revenue Growth | **FAIL** | AR outpaced revenue for 2 consecutive years |
| A3 | Revenue vs CFFO | PASS | Revenue +5.4%, CFFO +0.4%. Cash follows revenue |
| B1 | Inventory vs COGS | PASS | Inventory +1.2% vs COGS +7.3%. Normal |
| B2 | CapEx vs Revenue | PASS | CapEx +12.3% vs revenue +5.4%. Restaurant expansion |
| B3 | SG&A Ratio | PASS | SG&A/Gross Profit = 21.5%. Excellent (<30%) |
| B4 | Gross Margin | PASS | Gross margin 25.4%, change -1.3pp. Stable |
| C1 | CFFO vs Net Income | PASS | CFFO/NI = 1.38. Strong cash backing |
| C2 | Free Cash Flow | PASS | FCF $1.4B, FCF/NI = 0.94 |
| C3 | Accruals Ratio | PASS | Accruals ratio = -6.4%. Negative — excellent |
| C4 | Cash vs Debt | **FAIL** | Cash $1.0B covers only 21% of debt $5.1B |
| D1 | Goodwill + Intangibles | PASS | Goodwill $22M = 1% of equity. Negligible |
| D2 | Leverage | PASS | Debt/EBITDA = 2.1x. Healthy |
| D3 | Soft Asset Growth | PASS | Other assets +15.7% vs revenue +5.4%. Normal |
| D4 | Asset Impairment | N/A | No write-off data |
| E1 | Serial Acquirer FCF | PASS | FCF after acquisitions positive |
| E2 | Goodwill Surge | PASS | Goodwill change 0% YoY. Normal |
| F1 | Beneish M-Score | PASS | M-Score = -2.92 (< -2.22). Clean |
Red Flag Context: Both Are False Positives
A2 (AR outpacing revenue): Chipotle's DSO is 5 days — nearly all revenue is collected at the point of sale. The absolute AR base is tiny relative to $11.9B in revenue. Small dollar fluctuations in gift card receivables, credit card settlement timing, or delivery platform receivables can trigger this check mechanically. The DSRI component of the M-Score is just 1.031 — essentially flat.
C4 (Cash vs Debt): Cash of $1.0B against $5.1B in "debt" is misleading because Chipotle's debt is predominantly operating lease obligations capitalized under ASC 842 (lease accounting). Chipotle has minimal traditional borrowing. Debt/EBITDA is only 2.1x, confirming the leverage is manageable.
Beneish M-Score Component Breakdown:
| Component | Value | What It Measures | Concern? |
|---|---|---|---|
| DSRI | 1.031 | Days Sales in Receivables | Normal |
| GMI | 1.051 | Gross Margin Index — margin compressed | Slight |
| AQI | 0.381 | Asset Quality Index — hard assets | Excellent |
| SGI | 1.054 | Sales Growth Index — 5.4% growth | Normal |
| DEPI | 1.034 | Depreciation Index | Normal |
| SGAI | 0.887 | SG&A Index — improving efficiency | Excellent |
| TATA | -0.064 | Total Accruals to Assets — negative | Excellent |
| LVGI | 1.040 | Leverage Index — slight increase | Normal |
Key Risks from the 10-K
1. Food Safety Incidents
The filing warns that food safety is a critical risk. Chipotle has historically faced E. coli, norovirus, and other food safety incidents that damaged its brand. The 10-K states these risks "could materially and adversely affect our business, financial condition and results of operations."
2. Gross Margin Pressure
Gross margin compressed 1.3pp to 25.4%. The filing notes cost pressures from food ingredients, labor, and competition: "Our competition includes a variety of restaurants... including locally-owned restaurants, as well as national and regional chains."
3. Labor Availability and Costs
As a company with thousands of restaurant locations, Chipotle depends on recruiting, training, and retaining hourly employees. The filing cites rising labor costs as a persistent risk.
4. Food Delivery Platform Dependence
"Competition from food delivery services, which offer meals from a wide variety of restaurants, also has increased in recent years." These platforms take a commission, compressing margins on delivery orders.
5. New Restaurant Expansion Risk
CapEx increased 12.3% to support new restaurant openings. Each new unit requires significant upfront investment with uncertain returns depending on location and market conditions.
Key Financial Trends (4-Year)
| Metric | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|
| Revenue | $8,635M | $9,872M | $11,314M | $11,926M |
| Net Income | $899M | $1,229M | $1,534M | $1,536M |
| Gross Margin | 23.9% | 26.2% | 26.7% | 25.4% |
| Net Margin | 10.4% | 12.4% | 13.6% | 12.9% |
| ROE | 38.0% | 40.1% | 42.0% | 54.3% |
| CFFO | $1,323M | $1,783M | $2,105M | $2,114M |
| CFFO/NI | 1.47 | 1.45 | 1.37 | 1.38 |
| FCF | $844M | $1,223M | $1,511M | $1,448M |
| Cash | $899M | $1,295M | $1,421M | $1,045M |
| Total Debt | $3,731M | $4,052M | $4,541M | $5,076M |
Summary
Grade: F. Two red flags — both are false positives driven by Chipotle's business model.
Chipotle's earnings quality is exceptional. The CFFO/NI ratio has been stable between 1.37 and 1.47 for four straight years. Free cash flow of $1.4B backs net income at 0.94x. The accruals ratio of -6.4% is negative. The M-Score of -2.92 is well below any manipulation threshold. The F-Score fraud probability is just 0.05% — the lowest among the companies screened. There is virtually no goodwill ($22M), and SG&A/Gross Profit at 21.5% is excellent.
The two red flags are technical: AR outpacing revenue (with 5-day DSO in a cash-register business) and cash vs debt (where "debt" is primarily operating leases, not borrowing). Debt/EBITDA of 2.1x confirms leverage is modest.
The real concern is the 1.3pp gross margin compression, driven by food costs, labor inflation, and delivery platform competition. But with a clean M-Score, consistent cash conversion, and no intangible asset risk, Chipotle's F grade significantly overstates the actual earnings quality risk.
**Disclaimer**: This report is based on Chipotle's fiscal year 2025 10-K filed with the SEC on February 4, 2026. This is NOT investment advice.
**About EarningsGrade**: We screen earnings reports for financial red flags using an 18-point forensic framework. Grade F means major red flags were detected — in this case, both flags are technical false positives.
