{ "ticker": "CMG", "name": "Chipotle Mexican Grill Inc", "legal_name": "CHIPOTLE MEXICAN GRILL INC", "cik": "0001058090", "exchange": "NYSE", "sic": "5812", "industry": "Retail-Eating Places", "state": "", "fiscal_year_end": "1231", "is_financial": false, "is_utility": false, "snapshot_date": "2026-10-26", "price": { "value": 27.52, "as_of": "2026-10-23", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "market_cap": { "value": 34824303360.0, "as_of": "2026-10-23", "unit": "USD", "meaning": "price on the price date x latest reported point-in-time shares (see inputs.share_count_as_of)", "warning": null, "unavailable_reason": null, "inputs": { "traded_price": { "value": 27.52, "as_of": "2026-10-23", "unit": "USD per traded unit (share or ADS)", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "sec_shares_outstanding": { "value": 1265418000.0, "unit": "underlying shares", "concept": "SEC cover page 10-Q 0001058090-26-000066 (1,265,418,000 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/cmg-20260630.htm", "period_end": "2026-07-24", "accession": "0001058090-26-000066", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/R1.htm" }, "depositary_ratio": { "value": 1.0, "unit": "underlying shares per traded unit", "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence_url": null, "evidence_form": null, "evidence_filed": null, "body_snippet": null }, "formula": "market_value = traded_price (price date) / depositary_ratio x latest point-in-time SEC shares outstanding (share-count date shown; from the filing cover page, summed across share classes only where the issuer filing verifies the classes are economically equivalent (rule + evidence URL in the source text), else withheld; priced at the primary listed class, so where other classes trade at a different price the value is an approximation; restated only for issuer-verified splits after the count date); weighted-average share counts are never used", "split_adjustment": null, "share_count_as_of": "2026-07-24", "share_count_age_days_at_price_date": 91, "warning": null, "computed": "27.52 (price 2026-10-23) / 1 x 1,265,418,000 (shares at 2026-07-24) = 34,824,303,360" } }, "share_basis": { "ratio": 1.0, "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence": null, "meaning": "SEC share counts and per-share figures are per underlying share; ratio = underlying shares per traded unit (1 for domestic common stock; N for an ADS representing N shares)." }, "scores": { "graham": { "score": 30.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "Revenue", "debt_incl_current" ], "history_from": "2014", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 22, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham", "components": [ { "test": "1", "name": "Adequate size", "value": 11.93, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2a", "name": "Current ratio", "value": 0.72, "threshold": ">= 2.0", "points": 0.0, "max": 15 }, { "test": "2b", "name": "Long-term debt vs working capital", "value": null, "unit": "LTD / WC", "threshold": "<= 1.0", "points": 0.0, "max": 15, "note": "working capital not positive" }, { "test": "3", "name": "Positive earnings each of 10 years", "value": "10 of 10", "threshold": "10 of 10", "points": 15.0, "max": 15 }, { "test": "4", "name": "Dividends every year for 20 years", "value": "0 of 20", "threshold": "20 of 20", "points": 0.0, "max": 15, "missing_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025 ], "cross_check": { "verified_years": [], "mismatch_years": [], "unverified_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025 ] }, "note": null }, { "test": "5", "name": "EPS growth, 3-yr avg now vs 10 yrs ago", "value": "0.20 -> 1.05 (+423%)", "threshold": ">= +33%", "points": 10.0, "max": 10 }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 26.3, "threshold": "<= 15", "points": 0.0, "max": 15, "note": null }, { "test": "7", "name": "P/B <= 1.5, or P/E x P/B <= 22.5", "value": "P/B 15.83, product 416.2", "threshold": "<= 1.5 or <= 22.5", "points": 0.0, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 27.52, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Revenue", "value": 11925601000.0, "kind": "current", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2025-12-31", "accession": "0001058090-26-000009", "fact_id": 24288519, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "debt_incl_current", "value": 0.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2025-12-31", "accession": "0001058090-26-000009", "fact_id": 24421758, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "current_assets", "value": 940739000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/", "period": "2026-06-30", "accession": "0001058090-26-000066", "fact_id": 24340868, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 1315080000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/", "period": "2026-06-30", "accession": "0001058090-26-000066", "fact_id": 24367775, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 2199791000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/", "period": "2026-06-30", "accession": "0001058090-26-000066", "fact_id": 24500697, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2016", "value": 22938000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809019000007/", "period": "2016-12-31", "accession": "0001058090-19-000007", "fact_id": 20688221, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 176253000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809020000010/", "period": "2017-12-31", "accession": "0001058090-20-000010", "fact_id": 20694865, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 176553000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809021000010/", "period": "2018-12-31", "accession": "0001058090-21-000010", "fact_id": 20701328, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 350158000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809022000011/", "period": "2019-12-31", "accession": "0001058090-22-000011", "fact_id": 20707673, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 355766000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809023000010/", "period": "2020-12-31", "accession": "0001058090-23-000010", "fact_id": 20714104, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 652984000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001140361-26-017294)", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000156276224000023/", "period": "2021-12-31", "accession": "0001562762-24-000023", "fact_id": 20720754, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 899101000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001140361-26-017294)", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809025000014/", "period": "2022-12-31", "accession": "0001058090-25-000014", "fact_id": 20727871, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 1228737000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001140361-26-017294)", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2023-12-31", "accession": "0001058090-26-000009", "fact_id": 20734843, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 1534110000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001140361-26-017294)", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2024-12-31", "accession": "0001058090-26-000009", "fact_id": 20741377, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 1535761000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001140361-26-017294)", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2025-12-31", "accession": "0001058090-26-000009", "fact_id": 24293978, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/CMG/history?filter=div", "period": null, "verified": "unverified", "note": "XBRL dividends-per-share facts cover 0 of the 20 years" }, { "name": "EPS diluted FY2014", "value": 0.2826, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809017000009/", "period": "2014-12-31", "accession": "0001058090-17-000009", "fact_id": 20758951, "verified": "unverified", "note": "as reported 14.13, split factor 50", "age_days": 4317 }, { "name": "EPS diluted FY2015", "value": 0.302, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809018000018/", "period": "2015-12-31", "accession": "0001058090-18-000018", "fact_id": 20763261, "verified": "unverified", "note": "as reported 15.1, split factor 50", "age_days": 3952 }, { "name": "EPS diluted FY2016", "value": 0.0154, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809019000007/", "period": "2016-12-31", "accession": "0001058090-19-000007", "fact_id": 20767354, "verified": "unverified", "note": "as reported 0.77, split factor 50", "age_days": 3586 }, { "name": "EPS diluted FY2023", "value": 0.89, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2023-12-31", "accession": "0001058090-26-000009", "fact_id": 20799655, "verified": "unverified", "age_days": 1030 }, { "name": "EPS diluted FY2024", "value": 1.11, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2024-12-31", "accession": "0001058090-26-000009", "fact_id": 20805514, "verified": "unverified", "age_days": 664 }, { "name": "EPS diluted FY2025", "value": 1.14, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2025-12-31", "accession": "0001058090-26-000009", "fact_id": 24300052, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 1265418000.0, "kind": "current", "source": "SEC cover page 10-Q 0001058090-26-000066 (1,265,418,000 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/cmg-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/R1.htm", "period": "2026-07-24", "accession": "0001058090-26-000066", "fact_id": 24599760, "age_days": 94, "stale": false } ] }, "magic_formula": { "score": 80.4, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "operating_income_q", "debt_incl_current" ], "history_from": null, "history_through": null, "price_as_of": "2026-10-23", "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/magic_formula", "components": [ { "name": "Earnings yield (EBIT/EV)", "value": 5.26, "unit": "%", "rank": 69, "note": "EBIT trailing twelve months; EV = market cap + debt (0) - cash" }, { "name": "Return on capital (EBIT/(NWC+PPE))", "value": 73.02, "unit": "%", "rank": 53, "note": "net working capital -374,341,000 used as reported" }, { "name": "Combined rank", "value": 122, "of": 199 } ], "inputs": [ { "name": "operating_income", "value": 1935798000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2025-12-31", "accession": "0001058090-26-000009", "fact_id": 24305270, "age_days": 299 }, { "name": "operating_income_q", "value": 397063000.0, "kind": "current", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2026Q1)", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000028/", "period": "2026-03-31", "accession": "0001058090-26-000028", "fact_id": 23918748, "age_days": 209, "stale": true }, { "name": "operating_income_q", "value": 479250000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2025Q1)", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000028/", "period": "2025-03-31", "accession": "0001058090-26-000028", "fact_id": 23932039, "age_days": 574 }, { "name": "operating_income_q", "value": 525595000.0, "kind": "current", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2026Q2)", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/", "period": "2026-06-30", "accession": "0001058090-26-000066", "fact_id": 23914726, "age_days": 118, "stale": false }, { "name": "operating_income_q", "value": 559057000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2025Q2)", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/", "period": "2025-06-30", "accession": "0001058090-26-000066", "fact_id": 23927736, "age_days": 483 }, { "name": "current_assets", "value": 940739000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/", "period": "2026-06-30", "accession": "0001058090-26-000066", "fact_id": 24340868, "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 1315080000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/", "period": "2026-06-30", "accession": "0001058090-26-000066", "fact_id": 24367775, "age_days": 118, "stale": false }, { "name": "cash", "value": 228199000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/", "period": "2026-06-30", "accession": "0001058090-26-000066", "fact_id": 24534322, "age_days": 118, "stale": false }, { "name": "ppe_net", "value": 2866970000.0, "kind": "current", "source": "SEC XBRL PropertyPlantAndEquipmentNet", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/", "period": "2026-06-30", "accession": "0001058090-26-000066", "fact_id": 24560639, "age_days": 118, "stale": false }, { "name": "debt_incl_current", "value": 0.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2025-12-31", "accession": "0001058090-26-000009", "fact_id": 24421758, "age_days": 299, "stale": true }, { "name": "shares_out", "value": 1265418000.0, "kind": "current", "source": "SEC cover page 10-Q 0001058090-26-000066 (1,265,418,000 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/cmg-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/R1.htm", "period": "2026-07-24", "accession": "0001058090-26-000066", "fact_id": 24599760, "age_days": 94, "stale": false }, { "name": "Price (close)", "value": 27.52, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "note", "value": "debt = LongTermDebt (incl. current maturities)" } ] }, "momentum": { "score": 22.1, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": "2026-10-23", "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/momentum", "components": [ { "name": "12-1 month return", "value": -21.7, "unit": "%", "percentile": 14.1, "points": 7.1, "max": 50 }, { "name": "6 month return", "value": -18.8, "unit": "%", "percentile": 10.9, "points": 2.2, "max": 20 }, { "name": "Price / 52-week high", "value": 0.658, "points": 9.9, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 41.7, "unit": "%", "points": 3.0, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 27.52, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data daily history", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false } ] }, "insider": { "score": 0.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": { "window_start": "2026-07-28", "through": "2026-10-23", "missing_days": 3, "note": "Form 4 data loaded through 2026-10-23" }, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/insider", "components": [ { "name": "Open-market buy value / market cap (percentile among buyers)", "value": 0.0, "unit": "bp", "points": 0.0, "max": 35 }, { "name": "Distinct buyers", "value": 0, "points": 0.0, "max": 25 }, { "name": "Buyer seniority", "value": 0.0, "points": 0.0, "max": 20 }, { "name": "Recency (half-life 30d)", "value": 0.0, "points": 0.0, "max": 10 }, { "name": "Sales penalty (excludes 10b5-1 plan sales)", "value": 0.03, "unit": "bp", "points": -0.9, "max": 0 } ], "inputs": [ { "name": "Form 4 S Bush Matthew R 2026-08-21", "value": 95631.25, "shares": 2675.0, "price": 35.75, "role": "officer", "period": "2026-08-21", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000073/" } ] }, "buffett": { "score": 84.3, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "debt_incl_current" ], "history_from": "2016", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 47, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/buffett", "components": [ { "test": "1", "name": "Average return on equity (net income / year-end equity)", "value": "31.7% over 8 yrs", "threshold": ">= 15%", "points": 25.0, "max": 25 }, { "test": "2", "name": "Profitable every year", "value": "10 of 10", "threshold": "all years", "points": 15.0, "max": 15 }, { "test": "3", "name": "Net income growth, 3-yr average now vs start of window", "value": "+41.6% a year", "threshold": ">= +10%", "points": 10.0, "max": 10 }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": 0.0, "threshold": "<= 4", "points": 15.0, "max": 15, "unit": "years", "note": "LongTermDebt (incl. current maturities)" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "14.6%", "threshold": ">= 20%", "points": 5.5, "max": 10 }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "1.00", "threshold": ">= 1.0", "points": 10.0, "max": 10 }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "4.0%", "threshold": ">= 7%", "points": 3.8, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 27.52, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Net income FY2018", "value": 176553000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809021000010/", "period": "2018-12-31", "accession": "0001058090-21-000010", "fact_id": 20701328, "verified": "unverified", "age_days": 2856 }, { "name": "Equity at FY2018 end", "value": 1441339000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809022000011/", "period": "2018-12-31", "accession": "0001058090-22-000011", "fact_id": 22762436, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 350158000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809022000011/", "period": "2019-12-31", "accession": "0001058090-22-000011", "fact_id": 20707673, "verified": "unverified", "age_days": 2491 }, { "name": "Equity at FY2019 end", "value": 1683026000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809023000010/", "period": "2019-12-31", "accession": "0001058090-23-000010", "fact_id": 22787427, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 355766000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809023000010/", "period": "2020-12-31", "accession": "0001058090-23-000010", "fact_id": 20714104, "verified": "unverified", "age_days": 2125 }, { "name": "Equity at FY2020 end", "value": 2020135000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000156276224000023/", "period": "2020-12-31", "accession": "0001562762-24-000023", "fact_id": 22812117, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 652984000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001140361-26-017294)", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000156276224000023/", "period": "2021-12-31", "accession": "0001562762-24-000023", "fact_id": 20720754, "verified": "unverified", "age_days": 1760 }, { "name": "Equity at FY2021 end", "value": 2297374000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809025000014/", "period": "2021-12-31", "accession": "0001058090-25-000014", "fact_id": 22838074, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 899101000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001140361-26-017294)", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809025000014/", "period": "2022-12-31", "accession": "0001058090-25-000014", "fact_id": 20727871, "verified": "unverified", "age_days": 1395 }, { "name": "Equity at FY2022 end", "value": 2368023000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2022-12-31", "accession": "0001058090-26-000009", "fact_id": 22866222, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 1228737000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001140361-26-017294)", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2023-12-31", "accession": "0001058090-26-000009", "fact_id": 20734843, "verified": "unverified", "age_days": 1030 }, { "name": "Equity at FY2023 end", "value": 3062207000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2023-12-31", "accession": "0001058090-26-000009", "fact_id": 22893869, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 1534110000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001140361-26-017294)", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2024-12-31", "accession": "0001058090-26-000009", "fact_id": 20741377, "verified": "unverified", "age_days": 664 }, { "name": "Equity at FY2024 end", "value": 3655546000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/", "period": "2024-12-31", "accession": "0001058090-26-000066", "fact_id": 22919465, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 1535761000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001140361-26-017294)", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2025-12-31", "accession": "0001058090-26-000009", "fact_id": 24293978, "verified": "unverified", "age_days": 299 }, { "name": "Equity at FY2025 end", "value": 2830607000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/", "period": "2025-12-31", "accession": "0001058090-26-000066", "fact_id": 24477186, "verified": "unverified", "age_days": 299 }, { "name": "Net income FY2016", "value": 22938000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809019000007/", "period": "2016-12-31", "accession": "0001058090-19-000007", "fact_id": 20688221, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 176253000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809020000010/", "period": "2017-12-31", "accession": "0001058090-20-000010", "fact_id": 20694865, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 176553000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809021000010/", "period": "2018-12-31", "accession": "0001058090-21-000010", "fact_id": 20701328, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 350158000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809022000011/", "period": "2019-12-31", "accession": "0001058090-22-000011", "fact_id": 20707673, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 355766000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809023000010/", "period": "2020-12-31", "accession": "0001058090-23-000010", "fact_id": 20714104, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 652984000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001140361-26-017294)", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000156276224000023/", "period": "2021-12-31", "accession": "0001562762-24-000023", "fact_id": 20720754, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 899101000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001140361-26-017294)", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809025000014/", "period": "2022-12-31", "accession": "0001058090-25-000014", "fact_id": 20727871, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 1228737000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001140361-26-017294)", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2023-12-31", "accession": "0001058090-26-000009", "fact_id": 20734843, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 1534110000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001140361-26-017294)", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2024-12-31", "accession": "0001058090-26-000009", "fact_id": 20741377, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 1535761000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001140361-26-017294)", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2025-12-31", "accession": "0001058090-26-000009", "fact_id": 24293978, "verified": "unverified", "age_days": 299 }, { "name": "debt_incl_current", "value": 0.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2025-12-31", "accession": "0001058090-26-000009", "fact_id": 24421758, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "Operating income FY2021", "value": 804943000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000156276224000023/", "period": "2021-12-31", "accession": "0001562762-24-000023", "fact_id": 20860472, "verified": "unverified", "age_days": 1760 }, { "name": "Revenue FY2021", "value": 7547061000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000156276224000023/", "period": "2021-12-31", "accession": "0001562762-24-000023", "fact_id": 20639623, "verified": "unverified", "age_days": 1760 }, { "name": "Operating income FY2022", "value": 1160403000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809025000014/", "period": "2022-12-31", "accession": "0001058090-25-000014", "fact_id": 20866271, "verified": "unverified", "age_days": 1395 }, { "name": "Revenue FY2022", "value": 8634652000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809025000014/", "period": "2022-12-31", "accession": "0001058090-25-000014", "fact_id": 20644797, "verified": "unverified", "age_days": 1395 }, { "name": "Operating income FY2023", "value": 1557813000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2023-12-31", "accession": "0001058090-26-000009", "fact_id": 20871935, "verified": "unverified", "age_days": 1030 }, { "name": "Revenue FY2023", "value": 9871649000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2023-12-31", "accession": "0001058090-26-000009", "fact_id": 20649952, "verified": "unverified", "age_days": 1030 }, { "name": "Operating income FY2024", "value": 1916333000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2024-12-31", "accession": "0001058090-26-000009", "fact_id": 20877209, "verified": "unverified", "age_days": 664 }, { "name": "Revenue FY2024", "value": 11313853000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2024-12-31", "accession": "0001058090-26-000009", "fact_id": 20654926, "verified": "unverified", "age_days": 664 }, { "name": "Operating income FY2025", "value": 1935798000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2025-12-31", "accession": "0001058090-26-000009", "fact_id": 24305270, "verified": "unverified", "age_days": 299 }, { "name": "Revenue FY2025", "value": 11925601000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2025-12-31", "accession": "0001058090-26-000009", "fact_id": 24288519, "verified": "unverified", "age_days": 299 }, { "name": "Operating cash flow FY2021", "value": 1282081000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000156276224000023/", "period": "2021-12-31", "accession": "0001562762-24-000023", "fact_id": 20957572, "verified": "unverified", "age_days": 1760 }, { "name": "Capital expenditure FY2021", "value": 442475000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000156276224000023/", "period": "2021-12-31", "accession": "0001562762-24-000023", "fact_id": 21025636, "verified": "unverified", "age_days": 1760 }, { "name": "Operating cash flow FY2022", "value": 1323179000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809025000014/", "period": "2022-12-31", "accession": "0001058090-25-000014", "fact_id": 20964565, "verified": "unverified", "age_days": 1395 }, { "name": "Capital expenditure FY2022", "value": 479164000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809025000014/", "period": "2022-12-31", "accession": "0001058090-25-000014", "fact_id": 21030056, "verified": "unverified", "age_days": 1395 }, { "name": "Operating cash flow FY2023", "value": 1783477000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2023-12-31", "accession": "0001058090-26-000009", "fact_id": 20971418, "verified": "unverified", "age_days": 1030 }, { "name": "Capital expenditure FY2023", "value": 560731000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2023-12-31", "accession": "0001058090-26-000009", "fact_id": 21034370, "verified": "unverified", "age_days": 1030 }, { "name": "Operating cash flow FY2024", "value": 2105076000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2024-12-31", "accession": "0001058090-26-000009", "fact_id": 20977850, "verified": "unverified", "age_days": 664 }, { "name": "Capital expenditure FY2024", "value": 593603000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2024-12-31", "accession": "0001058090-26-000009", "fact_id": 21038500, "verified": "unverified", "age_days": 664 }, { "name": "Operating cash flow FY2025", "value": 2113926000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2025-12-31", "accession": "0001058090-26-000009", "fact_id": 24312052, "verified": "unverified", "age_days": 299 }, { "name": "Capital expenditure FY2025", "value": 666336000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2025-12-31", "accession": "0001058090-26-000009", "fact_id": 24317590, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 1265418000.0, "kind": "current", "source": "SEC cover page 10-Q 0001058090-26-000066 (1,265,418,000 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/cmg-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/R1.htm", "period": "2026-07-24", "accession": "0001058090-26-000066", "fact_id": 24599760, "age_days": 94, "stale": false } ] }, "lynch": { "score": 97.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "debt_incl_current" ], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 5, "not_cross_checked": 1 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/lynch", "components": [ { "test": "1", "name": "PEG: P/E divided by 5-yr EPS growth (in % points)", "value": 0.68, "threshold": "<= 1.0", "points": 30.0, "max": 30 }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": "+35.4% a year", "threshold": "12% to 35% a year", "points": 19.7, "max": 20 }, { "test": "3", "name": "P/E on latest annual EPS", "value": 24.1, "threshold": "<= 25", "points": 10.0, "max": 10 }, { "test": "4", "name": "Borrowings / equity", "value": 0.0, "threshold": "<= 0.5", "points": 15.0, "max": 15, "note": "LongTermDebt (incl. current maturities)" }, { "test": "5", "name": "Years of the last 5 in which EPS rose", "value": "5 of 5", "threshold": "5 of 5", "points": 15.0, "max": 15 }, { "test": "6", "name": "Net cash (cash minus borrowings) / market cap", "value": "+0.7%", "threshold": ">= +10%", "points": 7.3, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 27.52, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "EPS diluted FY2025", "value": 1.14, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2025-12-31", "accession": "0001058090-26-000009", "fact_id": 24300052, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 0.2504, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809023000010/", "period": "2020-12-31", "accession": "0001058090-23-000010", "fact_id": 20782915, "verified": "unverified", "note": "as reported 12.52, split factor 50", "age_days": 2125 }, { "name": "debt_incl_current", "value": 0.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2025-12-31", "accession": "0001058090-26-000009", "fact_id": 24421758, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "equity", "value": 2199791000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/", "period": "2026-06-30", "accession": "0001058090-26-000066", "fact_id": 24500697, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "cash", "value": 228199000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/", "period": "2026-06-30", "accession": "0001058090-26-000066", "fact_id": 24534322, "verified": "unverified", "age_days": 118, "stale": false } ] }, "graham_enterprising": { "score": 25.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 10, "not_cross_checked": 3 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham_enterprising", "components": [ { "test": "1", "name": "Current ratio", "value": 0.72, "threshold": ">= 1.5", "points": 0.0, "max": 15 }, { "test": "2", "name": "Borrowings vs working capital", "value": null, "threshold": "<= 1.1x", "points": 0.0, "max": 15, "note": "working capital not positive" }, { "test": "3", "name": "No earnings deficit in the last 5 years", "value": "5 of 5 profitable", "threshold": "5 of 5", "points": 15.0, "max": 15 }, { "test": "4", "name": "Pays a current dividend", "value": "no", "threshold": "yes", "points": 0.0, "max": 10 }, { "test": "5", "name": "EPS higher than five years earlier", "value": "0.25 -> 1.14", "threshold": "higher", "points": 10.0, "max": 10 }, { "test": "6", "name": "Price / book value per share", "value": 15.83, "threshold": "<= 1.2", "points": 0.0, "max": 20, "note": "book value used because intangibles are not separated in the dataset (Graham uses net tangible assets)" }, { "test": "7", "name": "Price / net current asset value per share (current assets minus all liabilities)", "value": null, "threshold": "<= 0.67", "points": 0.0, "max": 15, "note": "net current asset value not positive" } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 27.52, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "current_assets", "value": 940739000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/", "period": "2026-06-30", "accession": "0001058090-26-000066", "fact_id": 24340868, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 1315080000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/", "period": "2026-06-30", "accession": "0001058090-26-000066", "fact_id": 24367775, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2021", "value": 652984000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001140361-26-017294)", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000156276224000023/", "period": "2021-12-31", "accession": "0001562762-24-000023", "fact_id": 20720754, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 899101000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001140361-26-017294)", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809025000014/", "period": "2022-12-31", "accession": "0001058090-25-000014", "fact_id": 20727871, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 1228737000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001140361-26-017294)", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2023-12-31", "accession": "0001058090-26-000009", "fact_id": 20734843, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 1534110000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001140361-26-017294)", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2024-12-31", "accession": "0001058090-26-000009", "fact_id": 20741377, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 1535761000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001140361-26-017294)", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2025-12-31", "accession": "0001058090-26-000009", "fact_id": 24293978, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/CMG/history?filter=div", "period": null }, { "name": "EPS diluted FY2025", "value": 1.14, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2025-12-31", "accession": "0001058090-26-000009", "fact_id": 24300052, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 0.2504, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809023000010/", "period": "2020-12-31", "accession": "0001058090-23-000010", "fact_id": 20782915, "verified": "unverified", "age_days": 2125 }, { "name": "equity", "value": 2199791000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/", "period": "2026-06-30", "accession": "0001058090-26-000066", "fact_id": 24500697, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Shares outstanding", "value": 1265418000.0, "kind": "current", "source": "SEC cover page 10-Q 0001058090-26-000066 (1,265,418,000 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/cmg-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/R1.htm", "period": "2026-07-24", "accession": "0001058090-26-000066", "fact_id": 24599760, "age_days": 94, "stale": false } ] }, "piotroski": { "score": 66.7, "status": "partial: 5", "complete": false, "missing_tests": [ "5" ], "passes_all": false, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2024", "history_through": "2026", "price_as_of": null, "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 23, "not_cross_checked": 0 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/piotroski", "components": [ { "test": "1", "name": "Return on assets is positive", "value": "17.1%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "2,114M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "16.7% -> 17.1%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "2,114M vs 1,536M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": null, "threshold": "pass = 1", "points": null, "max": 11.11111111111111, "note": "an input is not reported for one of the two years" }, { "test": "6", "name": "Current ratio improved", "value": "1.52 -> 1.23", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": "1,341M -> 1,265M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "8", "name": "Operating margin improved (stand-in for gross margin, which the dataset does not carry)", "value": "16.9% -> 16.2%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "1.23 -> 1.33", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2025-12-31", "value": 1535761000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001140361-26-017294)", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2025-12-31", "accession": "0001058090-26-000009", "fact_id": 24293978, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2025-12-31", "value": 8994531000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/", "period": "2025-12-31", "accession": "0001058090-26-000066", "fact_id": 24376832, "verified": "unverified", "age_days": 299 }, { "name": "cfo 2025-12-31", "value": 2113926000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2025-12-31", "accession": "0001058090-26-000009", "fact_id": 24312052, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 1535761000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001140361-26-017294)", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2025-12-31", "accession": "0001058090-26-000009", "fact_id": 24293978, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2024-12-31", "value": 1534110000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001140361-26-017294)", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2024-12-31", "accession": "0001058090-26-000009", "fact_id": 20741377, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 8994531000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/", "period": "2025-12-31", "accession": "0001058090-26-000066", "fact_id": 24376832, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 9204374000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2024-12-31", "accession": "0001058090-26-000009", "fact_id": 21929511, "verified": "unverified", "age_days": 664 }, { "name": "cfo 2025-12-31", "value": 2113926000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2025-12-31", "accession": "0001058090-26-000009", "fact_id": 24312052, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 1535761000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001140361-26-017294)", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2025-12-31", "accession": "0001058090-26-000009", "fact_id": 24293978, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2025-12-31", "value": 1466953000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/", "period": "2025-12-31", "accession": "0001058090-26-000066", "fact_id": 24322624, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2024-12-31", "value": 1780587000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2024-12-31", "accession": "0001058090-26-000009", "fact_id": 21323604, "verified": "unverified", "age_days": 664 }, { "name": "current_liabilities 2025-12-31", "value": 1188142000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/", "period": "2025-12-31", "accession": "0001058090-26-000066", "fact_id": 24349584, "verified": "unverified", "age_days": 299 }, { "name": "current_liabilities 2024-12-31", "value": 1168768000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2024-12-31", "accession": "0001058090-26-000009", "fact_id": 21596496, "verified": "unverified", "age_days": 664 }, { "name": "shares_out 2026-07-24", "value": 1265418000.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/", "period": "2026-07-24", "accession": "0001058090-26-000066", "fact_id": 24589284, "verified": "unverified", "age_days": 94 }, { "name": "shares_out 2025-07-21", "value": 1340885000.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809025000056/", "period": "2025-07-21", "accession": "0001058090-25-000056", "fact_id": 24578436, "verified": "unverified", "age_days": 462 }, { "name": "operating_income 2025-12-31", "value": 1935798000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2025-12-31", "accession": "0001058090-26-000009", "fact_id": 24305270, "verified": "unverified", "age_days": 299 }, { "name": "operating_income 2024-12-31", "value": 1916333000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2024-12-31", "accession": "0001058090-26-000009", "fact_id": 20877209, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 11925601000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2025-12-31", "accession": "0001058090-26-000009", "fact_id": 24288519, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 11313853000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2024-12-31", "accession": "0001058090-26-000009", "fact_id": 20654926, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 11925601000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2025-12-31", "accession": "0001058090-26-000009", "fact_id": 24288519, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 11313853000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2024-12-31", "accession": "0001058090-26-000009", "fact_id": 20654926, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 8994531000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/", "period": "2025-12-31", "accession": "0001058090-26-000066", "fact_id": 24376832, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 9204374000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "period": "2024-12-31", "accession": "0001058090-26-000009", "fact_id": 21929511, "verified": "unverified", "age_days": 664 } ] } }, "net_income_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 327438000.0, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809016000058/", "accession": "0001058090-16-000058" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 445374000.0, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809017000009/", "accession": "0001058090-17-000009" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 475602000.0, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809018000018/", "accession": "0001058090-18-000018" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 22938000.0, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809019000007/", "accession": "0001058090-19-000007" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 176253000.0, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809020000010/", "accession": "0001058090-20-000010" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 176553000.0, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809021000010/", "accession": "0001058090-21-000010" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 350158000.0, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809022000011/", "accession": "0001058090-22-000011" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 355766000.0, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809023000010/", "accession": "0001058090-23-000010" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 652984000.0, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000156276224000023/", "accession": "0001562762-24-000023" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 899101000.0, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809025000014/", "accession": "0001058090-25-000014" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 1228737000.0, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "accession": "0001058090-26-000009" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 1534110000.0, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "accession": "0001058090-26-000009" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 1535761000.0, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "accession": "0001058090-26-000009" } ], "eps_diluted_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 0.2094, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809016000058/", "accession": "0001058090-16-000058", "value_reported": 10.47, "split_factor": 50.0, "split_basis": "filed 2016-02-05" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 0.2826, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809017000009/", "accession": "0001058090-17-000009", "value_reported": 14.13, "split_factor": 50.0, "split_basis": "filed 2017-02-07" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 0.302, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809018000018/", "accession": "0001058090-18-000018", "value_reported": 15.1, "split_factor": 50.0, "split_basis": "filed 2018-02-08" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 0.0154, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809019000007/", "accession": "0001058090-19-000007", "value_reported": 0.77, "split_factor": 50.0, "split_basis": "filed 2019-02-08" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 0.1234, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809020000010/", "accession": "0001058090-20-000010", "value_reported": 6.17, "split_factor": 50.0, "split_basis": "filed 2020-02-05" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 0.1262, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809021000010/", "accession": "0001058090-21-000010", "value_reported": 6.31, "split_factor": 50.0, "split_basis": "filed 2021-02-10" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 0.2476, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809022000011/", "accession": "0001058090-22-000011", "value_reported": 12.38, "split_factor": 50.0, "split_basis": "filed 2022-02-11" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 0.2504, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809023000010/", "accession": "0001058090-23-000010", "value_reported": 12.52, "split_factor": 50.0, "split_basis": "filed 2023-02-09" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 0.458, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000156276224000023/", "accession": "0001562762-24-000023", "value_reported": 22.9, "split_factor": 50.0, "split_basis": "filed 2024-02-08" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 0.64, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809025000014/", "accession": "0001058090-25-000014", "value_reported": 0.64, "split_factor": 1.0, "split_basis": "filed 2025-02-05" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 0.89, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "accession": "0001058090-26-000009", "value_reported": 0.89, "split_factor": 1.0, "split_basis": "filed 2026-02-04" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 1.11, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "accession": "0001058090-26-000009", "value_reported": 1.11, "split_factor": 1.0, "split_basis": "filed 2026-02-04" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 1.14, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "accession": "0001058090-26-000009", "value_reported": 1.14, "split_factor": 1.0, "split_basis": "filed 2026-02-04" } ], "revenue_by_fy": [ { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 3904384000.0, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809019000007/", "accession": "0001058090-19-000007" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 4476412000.0, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809020000010/", "accession": "0001058090-20-000010" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 4864985000.0, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809021000010/", "accession": "0001058090-21-000010" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 5586369000.0, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809022000011/", "accession": "0001058090-22-000011" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 5984634000.0, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809023000010/", "accession": "0001058090-23-000010" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 7547061000.0, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000156276224000023/", "accession": "0001562762-24-000023" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 8634652000.0, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809025000014/", "accession": "0001058090-25-000014" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 9871649000.0, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "accession": "0001058090-26-000009" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 11313853000.0, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "accession": "0001058090-26-000009" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 11925601000.0, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "accession": "0001058090-26-000009" } ], "dividend_years": [], "insider_transactions_recent": [ { "txn_date": "2026-08-21", "insider_name": "Bush Matthew R", "role": "officer", "code": "S", "shares": 2675.0, "price": 35.75, "value": 95631.25, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000073/" } ], "links": { "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0001058090", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001058090.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001058090&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001058090&type=8-K", "yahoo": "https://finance.yahoo.com/quote/CMG", "stooq": "https://stooq.com/q/d/?s=cmg.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=CMG", "finviz": "https://finviz.com/quote.ashx?t=CMG", "stockanalysis": "https://stockanalysis.com/stocks/cmg/", "seeking_alpha": "https://seekingalpha.com/symbol/CMG", "openinsider": "http://openinsider.com/search?q=CMG", "google_news": "https://news.google.com/rss/search?q=CMG+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/CMG.json", "markdown": "https://theclaudetrader.com/s/CMG.md", "research_packet": "https://theclaudetrader.com/r/CMG.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": null, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/CMG; data from SEC EDGAR XBRL and market prices (Alpaca Market Data, Yahoo Finance) to 2026-10-23.", "disclaimer": "Scores are deterministic rule outputs from public filings. fair_value_model is a labelled model estimate from the same filings (method at /fair-value), not an opinion or recommendation.", "fair_value_model": { "fair_value": 26.47, "fv_low": 6.68, "fv_high": 27.23, "fv_gap_pct": -3.8, "fv_verdict": "amber", "fv_methods": 3, "fv_as_of": "2026-10-23", "fv_calculated_on": "2026-10-26", "fv_inputs_through": "2026-07-31", "fv_skipped": null, "unit": "per traded unit (share or ADS), same currency as the price", "methods": { "dcf": { "value": 26.47421538387666, "growth_used": 0.1, "fcf_avg": 1393936333.3333333, "inputs": { "fcf": { "value": 1393936333.3333333, "years": [ 2023, 2024, 2025 ], "by_year": [ 1222746000.0, 1511473000.0, 1447590000.0 ], "cfo": [ { "value": 1783477000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2023-12-31", "accession": "0001058090-26-000009", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/" }, { "value": 2105076000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2024-12-31", "accession": "0001058090-26-000009", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/" }, { "value": 2113926000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2025-12-31", "accession": "0001058090-26-000009", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/" } ], "capex": [ { "value": 560731000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2023-12-31", "accession": "0001058090-26-000009", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/" }, { "value": 593603000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2024-12-31", "accession": "0001058090-26-000009", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/" }, { "value": 666336000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2025-12-31", "accession": "0001058090-26-000009", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/" } ] }, "revenue_cagr_5y": { "value": 0.14785897917720714, "from": { "value": 5984634000.0, "tag": "SEC XBRL Revenues", "period_end": "2020-12-31", "accession": "0001058090-23-000010", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809023000010/" }, "to": { "value": 11925601000.0, "tag": "SEC XBRL Revenues", "period_end": "2025-12-31", "accession": "0001058090-26-000009", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/" } }, "shares": { "value": 1265418000.0, "tag": "SEC cover page 10-Q 0001058090-26-000066 (1,265,418,000 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/cmg-20260630.htm", "period_end": "2026-07-24", "accession": "0001058090-26-000066", "filed": "2026-07-31", "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/R1.htm" } } }, "earnings": { "value": 27.225824720117604, "pe_used": 23.882302386068076, "pe_raw": 23.882302386068076, "pe_basis": "SIC 58 peer median excluding itself (4 peers)", "inputs": { "eps": { "fy": 2025, "value": 1.14, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001058090-26-000009", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "value_reported": 1.14, "split_factor": 1.0 } } }, "graham": { "value": 6.677553730999585, "inputs": { "eps": { "fy": 2025, "value": 1.14, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001058090-26-000009", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/", "value_reported": 1.14, "split_factor": 1.0 }, "bvps": { "value": 1.73839079260766, "equity": { "value": 2199791000.0, "tag": "SEC XBRL StockholdersEquity", "period_end": "2026-06-30", "accession": "0001058090-26-000066", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000066/" }, "shares": 1265418000.0 } } } }, "method_note": "Median of up to three methods from SEC filings: owner-earnings DCF (3-yr avg FCF, 10-yr two-stage, growth = min(5-yr revenue CAGR, 10%) fading to 2.5%, 9% discount), trailing EPS x SIC-peer median P/E (8-35), Graham number. Model estimate, not advice.", "discount_rate": 0.09, "terminal_growth": 0.025, "verdict_rule": "green: fair value more than 10% above price; red: more than 10% below; amber: within 10%", "page": "https://theclaudetrader.com/fair-value" } }