The Chefs' Warehouse, Inc. (CHEF)
NASDAQ: CHEF · Real-Time Price · USD
110.85
+0.69 (0.63%)
Sep 18, 2026, 4:00 PM EDT - Market closed
The Chefs' Warehouse Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 26, 2026 | Dec '25 Dec 26, 2025 | Dec '24 Dec 27, 2024 | Dec '23 Dec 29, 2023 | Dec '22 Dec 30, 2022 | Dec '21 Dec 24, 2021 |
| 4,392 | 4,150 | 3,794 | 3,434 | 2,613 | 1,746 | |
Revenue Growth | 11.16% | 9.37% | 10.50% | 31.39% | 49.70% | 57.05% |
Cost of Revenue | 3,317 | 3,145 | 2,880 | 2,619 | 1,995 | 1,355 |
Gross Profit | 1,074 | 1,004 | 914.15 | 814.47 | 618.64 | 390.49 |
Selling, General & Admin | 888.96 | 847.16 | 782.68 | 702.58 | 517.86 | 379.25 |
Other Operating Expenses | 0.47 | 1.17 | 4.35 | 3.85 | 1.82 | 0.67 |
Operating Expenses | 889.44 | 848.33 | 787.03 | 706.44 | 519.67 | 379.92 |
Operating Income | 184.58 | 155.76 | 127.12 | 108.04 | 98.96 | 10.56 |
Interest Expense | -40.4 | -41.56 | -48.68 | -45.47 | -43.85 | -17.59 |
EBT Excluding Unusual Items | 144.17 | 114.2 | 78.44 | 62.56 | 55.11 | -7.03 |
Merger & Restructuring Charges | -2.63 | -2.63 | -2.18 | -2.18 | -4.72 | -0.45 |
Asset Writedown | -8.02 | -8.02 | - | -1.84 | - | -0.6 |
Other Unusual Items | - | - | 3.27 | -3.08 | -8.51 | 1.3 |
Pretax Income | 133.52 | 103.54 | 79.53 | 55.47 | 41.89 | -6.78 |
Income Tax Expense | 41.55 | 31.18 | 24.05 | 20.88 | 14.14 | -1.85 |
Net Income | 91.97 | 72.36 | 55.48 | 34.59 | 27.75 | -4.92 |
Net Income to Common | 91.97 | 72.36 | 55.48 | 34.59 | 27.75 | -4.92 |
Net Income Growth | 32.22% | 30.43% | 60.39% | 24.65% | - | - |
Shares Outstanding (Basic) | 39 | 39 | 38 | 38 | 37 | 37 |
Shares Outstanding (Diluted) | 46 | 46 | 46 | 46 | 39 | 37 |
Shares Change | -0.08% | 0.04% | 0.75% | 17.80% | 5.44% | 8.98% |
EPS (Basic) | 2.37 | 1.87 | 1.46 | 0.92 | 0.75 | -0.13 |
EPS (Diluted) | 2.10 | 1.68 | 1.32 | 0.88 | 0.73 | -0.13 |
EPS Growth | 29.62% | 26.99% | 50.69% | 19.82% | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 26, 2026 | Dec '25 Dec 26, 2025 | Dec '24 Dec 27, 2024 | Dec '23 Dec 29, 2023 | Dec '22 Dec 30, 2022 | Dec '21 Dec 24, 2021 |
Free Cash Flow | 125.77 | 87.79 | 103.56 | 4.21 | -22.71 | -58.7 |
Free Cash Flow Per Share | 2.73 | 1.91 | 2.25 | 0.09 | -0.59 | -1.60 |
Gross Margin | 24.46% | 24.20% | 24.09% | 23.72% | 23.67% | 22.37% |
Operating Margin | 4.20% | 3.75% | 3.35% | 3.15% | 3.79% | 0.60% |
Profit Margin | 2.09% | 1.74% | 1.46% | 1.01% | 1.06% | -0.28% |
Free Cash Flow Margin | 2.86% | 2.12% | 2.73% | 0.12% | -0.87% | -3.36% |
EBITDA | 260.49 | 227.78 | 186.6 | 157.67 | 131.45 | 39.45 |
EBITDA Margin | 5.93% | 5.49% | 4.92% | 4.59% | 5.03% | 2.26% |
D&A For EBITDA | 75.92 | 72.02 | 59.49 | 49.63 | 32.49 | 28.89 |
EBIT | 184.58 | 155.76 | 127.12 | 108.04 | 98.96 | 10.56 |
EBIT Margin | 4.20% | 3.75% | 3.35% | 3.15% | 3.79% | 0.60% |
Effective Tax Rate | 31.12% | 30.11% | 30.24% | 37.64% | 33.75% | - |