F

Chipotle Mexican Grill (CMG) 2025 Earnings Quality Report

CMG·2025·English

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.

Grade: F — Major Red Flags
MetricResult
Red Flags**2** (financial 2 + management 0)
Watch Items**0** (financial 0 + management 0)
Checks Completed**22/23** (financial 17/18 + management 5/5 G1-G5; 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)
AuditorErnst & Young LLP — Unqualified opinion
Fiscal Year2025 (ended December 31, 2025)
Report Date2026-04-05

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

Profitability: Strong and Growing
MetricFY2022FY2023FY2024FY2025Trend
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 Margin23.9%26.2%26.7%**25.4%**Down -1.3pp
Net Income$899M$1,229M$1,534M$1,536MFlat
Net Margin10.4%12.4%13.6%**12.9%**Slight decline
ROE38.0%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

Cash Flow: Consistent and Clean
MetricFY2022FY2023FY2024FY2025
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

The 18-Point Screening
#CheckResultDetail
A1DSO ChangePASSDSO 5 days, change +0 days YoY. Near-zero
A2AR vs Revenue Growth**FAIL**AR outpaced revenue for 2 consecutive years
A3Revenue vs CFFOPASSRevenue +5.4%, CFFO +0.4%. Cash follows revenue
B1Inventory vs COGSPASSInventory +1.2% vs COGS +7.3%. Normal
B2CapEx vs RevenuePASSCapEx +12.3% vs revenue +5.4%. Restaurant expansion
B3SG&A RatioPASSSG&A/Gross Profit = 21.5%. Excellent (<30%)
B4Gross MarginPASSGross margin 25.4%, change -1.3pp. Stable
C1CFFO vs Net IncomePASSCFFO/NI = 1.38. Strong cash backing
C2Free Cash FlowPASSFCF $1.4B, FCF/NI = 0.94
C3Accruals RatioPASSAccruals ratio = -6.4%. Negative — excellent
C4Cash vs Debt**FAIL**Cash $1.0B covers only 21% of debt $5.1B
D1Goodwill + IntangiblesPASSGoodwill $22M = 1% of equity. Negligible
D2LeveragePASSDebt/EBITDA = 2.1x. Healthy
D3Soft Asset GrowthPASSOther assets +15.7% vs revenue +5.4%. Normal
D4Asset ImpairmentN/ANo write-off data
E1Serial Acquirer FCFPASSFCF after acquisitions positive
E2Goodwill SurgePASSGoodwill change 0% YoY. Normal
F1Beneish M-ScorePASSM-Score = -2.92 (< -2.22). Clean
**G1-G5****Management signals (new)****✅✅✅✅✅**

Management Signals (New G1-G5 Framework)

**Why separate management signals?** Schilit's *Financial Shenanigans* treats abrupt executive, auditor, and director departures as important early-warning signals. 8-K Item 5.02 executive/director changes and auditor-change filings help separate clean financial statements from governance or continuity risk.

Management Signals (New G1-G5 Framework)
#CheckResultDetail
G1CEO changeNo abnormal signal in the last 18 months
G2CFO / key financial officer changeNo abnormal signal in the last 18 months
G3Independent director / audit committee departureNo abnormal signal in the last 18 months
G4Key operating or legal leader departureNo abnormal signal in the last 18 months
G5Auditor changeNo abnormal signal in the last 18 months

Data source: SEC EDGAR 8-K filings filtered for Item 5.02 + management-signals-by-ticker.json

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)

Key Financial Trends (4-Year)
MetricFY2022FY2023FY2024FY2025
Revenue$8,635M$9,872M$11,314M$11,926M
Net Income$899M$1,229M$1,534M$1,536M
Gross Margin23.9%26.2%26.7%25.4%
Net Margin10.4%12.4%13.6%12.9%
ROE38.0%40.1%42.0%54.3%
CFFO$1,323M$1,783M$2,105M$2,114M
CFFO/NI1.471.451.371.38
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.

Portfolio monitoring

Monitor CMG and your holdings continuously

The full report is free to read. Use Watchlist to track your holdings; Pro adds automatic quarterly rescoring, risk-event email alerts, scans up to 50 tickers, and PDF/CSV export workflows.

This report is based on SEC 10-K filings and public financial data. Not investment advice.