CAVA
CAVA Group, Inc. (CAVA)
Last Price$80.0(0.5%)
Market Cap$9,226.8M
$963.7M
+32.3% YoY
$130.3M
+881.3% YoY
$12.6M
Net Debt to FCF - 0.2x
$52.9M
5.5% margin

CAVA Income Statement

CAVA Income Statement Overview

Annual
Quarterly
LTM
Dec'21
Dec'22
Dec'23
Dec'24
$963.7M 32.3% YoY
$646.4M 258.4% YoY
67.1% margin
Cost of revenue
$317.3M (42.1%) YoY
Operating income
$43.1M 812.6% YoY
4.5% margin
Other: $16.8M
Operating expenses
$404.6M 130.4% YoY
Pre-tax income
$59.9M 326.5% YoY
6.2% margin
Net income
$130.3M 881.3% YoY
13.5% margin
SG&A
$120.5M 18.7% YoY
12.5% of revenue

CAVA Income statement key metrics

Annual
Quarterly
LTM

Revenue

$963.7M +32.3% YoY

Operating Income

$43.1M +812.6% YoY

Net Income

$130.3M +881.3% YoY

CAVA Balance Sheet

CAVA Balance Sheet Overview

Annual
Quarterly
LTM
Dec'21
Dec'22
Dec'23
Dec'24
Assets
Liabilities
Total assets
$1,169.7M
Current assets ($394.2M, 33.7% of total)
$366.1M (31.3%)
Other current assets
$15.0M (1.3%)
Non-current assets ($775.5M, 66.3% of total)
$1,355.0K (0.1%)
Other non-current assets
$79.4M (6.8%)
Financial position
$12.6M
$366.1M$378.7M
Cash & Short-term Investments
Total Debt

CAVA Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$1,169.7M +10.3% YoY

Liabilities

$474.1M -3.2% YoY

Shareholder's Equity

$695.6M +21.9% YoY

CAVA Cash Flow Statement

CAVA Cash Flow Statement Overview

Annual
Quarterly
LTM
Dec'21
Dec'22
Dec'23
Dec'24
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$332.4M$161.0M($108.1M)($19.2M)$0.0$366.1M

CAVA Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$161.0M +65.8% YoY

Capital Expenditure (CAPEX)

($108.1M) -22.1% YoY

Free Cash Flow (FCF)

$52.9M N/A YoY

CAVA Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Dec'21Dec'22Dec'23Dec'24
% growth
500.1
0.0%
564.1
12.8%
728.7
29.2%
963.7
32.3%
Cost of Goods Sold (COGS)462.5508.9548.4317.3
% margin
37.6
7.5%
55.3
9.8%
180.3
24.7%
646.4
67.1%
Operating Expenses64.870.0175.6404.6
Research & Development Expenses (R&D)0.00.00.00.0
Selling, General & Administrative Expenses (SG&A)64.870.0101.5120.5
(27.2)
(5.4%)
(14.8)
(2.6%)
4.7
0.6%
43.1
4.5%
Interest Income0.00.08.90.0
Interest Expense4.80.00.00.0
Pre-tax Income(37.3)(58.9)14.059.9
% effective tax rate
0.1
(0.3%)
0.1
(0.2%)
0.8
5.5%
(70.4)
(117.5%)
% margin
(37.4)
(7.5%)
(59.0)
(10.5%)
13.3
1.8%
130.3
13.5%
EPS(0.33)(0.52)0.221.14
Diluted EPS(0.33)(0.52)0.211.10
% margin
12.1
2.4%
(16.1)
(2.9%)
78.9
10.8%
103.8
10.8%