Go Pro

Dutch Bros (BROS) Financials

Dutch Bros logo
$51.99 +0.86 (+1.68%)
Closing price 08/14/2026 03:59 PM Eastern
Extended Trading
$52.25 +0.26 (+0.51%)
As of 08/14/2026 07:57 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Dutch Bros

Annual Income Statements for Dutch Bros

This table shows Dutch Bros' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
0.00 0.00 -13 -4.75 1.72 35 80
Consolidated Net Income / (Loss)
28 6.06 -118 -19 9.95 66 117
Net Income / (Loss) Continuing Operations
28 6.06 -118 -19 9.95 66 117
Total Pre-Tax Income
28 6.90 -120 -17 17 85 136
Total Operating Income
30 11 -111 -2.61 46 106 161
Total Gross Profit
96 116 153 181 251 340 424
Total Revenue
238 327 498 739 966 1,281 1,638
Operating Revenue
238 327 498 739 966 1,281 1,638
Total Cost of Revenue
142 211 345 558 714 941 1,214
Operating Cost of Revenue
142 211 345 558 714 941 1,214
Total Operating Expenses
66 105 265 184 205 234 263
Selling, General & Admin Expense
66 105 265 184 205 234 263
Total Other Income / (Expense), net
-1.82 -4.10 -8.33 -14 -29 -21 -26
Interest & Investment Income
-2.35 -3.74 -7.09 -18 -32 -27 -28
Other Income / (Expense), net
0.52 -0.36 -1.24 3.98 3.02 5.81 2.75
Income Tax Expense
0.09 0.84 -1.63 2.60 6.97 18 18
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 0.00 -38 -15 8.23 31 37
Basic Earnings per Share
$0.00 $0.00 ($0.28) ($0.09) $0.03 $0.34 $0.64
Weighted Average Basic Shares Outstanding
0.00 0.00 45.86M 51.87M 62.07M 103.50M 125.33M
Diluted Earnings per Share
$0.00 $0.00 ($0.28) ($0.09) $0.03 $0.34 $0.64
Weighted Average Diluted Shares Outstanding
0.00 0.00 45.86M 51.87M 62.07M 104.13M 125.76M
Weighted Average Basic & Diluted Shares Outstanding
- - 163.70M 163.83M 177.15M 154.20M 164.54M

Quarterly Income Statements for Dutch Bros

This table shows Dutch Bros' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-1.40 7.06 12 13 3.61 15 26 17 21 16 37
Consolidated Net Income / (Loss)
-3.77 16 22 22 6.37 22 38 27 29 24 52
Net Income / (Loss) Continuing Operations
-3.77 16 22 22 6.37 22 38 27 29 24 52
Total Pre-Tax Income
-3.06 25 26 26 7.47 24 46 35 31 27 64
Total Operating Income
2.18 26 32 33 16 31 55 41 34 34 70
Total Gross Profit
59 72 90 90 88 90 120 107 107 107 151
Total Revenue
254 275 325 338 343 355 416 424 444 464 551
Operating Revenue
254 275 325 338 343 355 416 424 444 464 551
Total Cost of Revenue
195 203 235 248 255 265 296 317 336 357 400
Operating Cost of Revenue
195 203 235 248 255 265 296 317 336 357 400
Total Operating Expenses
57 46 58 58 72 59 65 65 73 73 81
Selling, General & Admin Expense
57 46 58 58 72 59 65 65 73 73 81
Total Other Income / (Expense), net
-5.24 -0.59 -6.17 -6.11 -8.34 -7.13 -9.06 -6.55 -2.82 -7.30 -6.18
Interest & Investment Income
-6.05 -6.39 -7.00 -6.87 -6.76 -7.12 -7.08 -6.70 -7.42 -7.22 -7.04
Other Income / (Expense), net
0.81 5.80 0.83 0.76 -1.58 -0.02 -1.98 0.15 4.60 -0.08 0.86
Income Tax Expense
0.71 8.77 3.86 4.70 1.11 1.46 7.24 7.66 1.99 3.34 13
Net Income / (Loss) Attributable to Noncontrolling Interest
-2.37 9.15 10 9.07 2.76 7.13 13 9.79 7.79 7.57 14
Basic Earnings per Share
($0.02) $0.08 $0.12 $0.11 $0.03 $0.13 $0.20 $0.14 $0.17 $0.13 $0.28
Weighted Average Basic Shares Outstanding
62.07M 83.33M 101.97M 113.82M 103.50M 120.81M 126.39M 126.99M 125.33M 127.14M 134.49M
Diluted Earnings per Share
($0.02) $0.08 $0.12 $0.11 $0.03 $0.13 $0.20 $0.14 $0.17 $0.13 $0.28
Weighted Average Diluted Shares Outstanding
62.07M 83.41M 102.36M 114.25M 104.13M 121.51M 126.83M 127.38M 125.76M 127.38M 134.77M
Weighted Average Basic & Diluted Shares Outstanding
177.15M 177.18M 154.19M 154.19M 154.20M 164.48M 164.52M 164.52M 164.54M 174.65M 174.68M

Annual Cash Flow Statements for Dutch Bros

This table details how cash moves in and out of Dutch Bros' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
4.07 16 -13 1.67 113 160 -24
Net Cash From Operating Activities
57 54 80 60 140 246 296
Net Cash From Continuing Operating Activities
57 54 80 60 140 246 296
Net Income / (Loss) Continuing Operations
28 6.06 -118 -19 9.95 66 117
Consolidated Net Income / (Loss)
28 6.06 -118 -19 9.95 66 117
Depreciation Expense
9.67 16 25 45 69 93 115
Non-Cash Adjustments To Reconcile Net Income
7.09 36 160 39 40 17 34
Changes in Operating Assets and Liabilities, net
12 -3.71 13 -4.33 21 70 30
Net Cash From Investing Activities
-40 -46 -121 -193 -227 -212 -241
Net Cash From Continuing Investing Activities
-40 -46 -121 -193 -227 -212 -241
Purchase of Property, Plant & Equipment
-39 -41 -118 -188 -228 -222 -241
Sale of Property, Plant & Equipment
0.05 0.10 2.74 1.36 1.18 9.67 0.07
Net Cash From Financing Activities
-13 8.08 28 134 201 125 -78
Net Cash From Continuing Financing Activities
-13 8.08 28 134 201 125 -78
Repayment of Debt
-6.06 -29 -245 -15 -207 -14 -288
Payment of Dividends
-6.63 -7.75 -213 0.00 0.00 -1.89 -6.87
Issuance of Debt
0.00 45 266 159 92 152 250
Issuance of Common Equity
0.00 0.00 525 0.00 331 0.00 0.00
Other Financing Activities, net
0.00 0.00 -18 -9.99 -15 -12 -33
Cash Interest Paid
2.42 3.83 7.35 18 35 39 39
Cash Income Taxes Paid
0.10 0.34 0.89 1.32 1.73 2.25 1.00

Quarterly Cash Flow Statements for Dutch Bros

This table details how cash moves in and out of Dutch Bros' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
-16 129 -1.80 20 12 23 -62 13 2.21 -5.89 5.11
Net Cash From Operating Activities
45 41 60 83 62 37 90 89 80 85 112
Net Cash From Continuing Operating Activities
45 41 60 83 60 37 90 89 80 85 112
Net Income / (Loss) Continuing Operations
-3.77 16 22 22 6.37 22 38 27 29 24 52
Consolidated Net Income / (Loss)
-3.77 16 22 22 6.37 22 38 27 29 24 52
Depreciation Expense
20 21 22 24 26 26 28 29 32 38 35
Non-Cash Adjustments To Reconcile Net Income
11 -2.57 4.11 4.89 8.86 6.56 8.52 12 6.09 11 5.46
Changes in Operating Assets and Liabilities, net
18 6.30 11 33 20 -19 15 20 13 12 20
Net Cash From Investing Activities
-60 -57 -56 -56 -43 -46 -54 -70 -71 -77 -72
Net Cash From Continuing Investing Activities
-60 -57 -56 -56 -43 -46 -54 -70 -71 -77 -72
Purchase of Property, Plant & Equipment
-61 -57 -64 -57 -43 -46 -54 -70 -71 -77 -72
Sale of Property, Plant & Equipment
0.91 0.00 8.67 0.94 0.06 0.02 0.01 - 0.04 0.00 0.05
Net Cash From Financing Activities
-1.43 145 -5.56 -7.13 -7.31 32 -98 -6.14 -6.30 -14 -35
Net Cash From Continuing Financing Activities
-1.43 145 -5.56 -7.13 -7.31 32 -98 -6.14 -6.30 -14 -35
Repayment of Debt
-0.66 -1.59 -3.15 -3.15 -5.60 -3.78 -283 -0.97 -0.97 -0.97 -0.97
Other Financing Activities, net
-2.42 -2.97 -2.40 -3.29 -2.95 -14 -8.34 -5.17 -5.33 -13 -17
Cash Interest Paid
7.31 8.41 10 10 9.98 9.82 10 9.04 9.78 9.15 8.97
Cash Income Taxes Paid
0.28 0.00 0.78 1.05 0.43 0.18 0.71 0.01 0.10 0.16 1.52

Annual Balance Sheets for Dutch Bros

This table presents Dutch Bros' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
260 554 1,186 1,764 2,501 3,009
Total Current Assets
63 61 82 205 358 357
Cash & Equivalents
32 19 20 134 293 269
Accounts Receivable
11 11 12 9.12 11 18
Inventories, net
16 23 39 47 36 49
Prepaid Expenses
5.02 8.80 11 16 18 21
Plant, Property, & Equipment, net
165 302 365 542 684 825
Total Noncurrent Assets
31 190 739 1,016 1,459 1,827
Noncurrent Deferred & Refundable Income Taxes
0.19 159 289 403 742 947
Other Noncurrent Operating Assets
1.57 1.56 171 204 717 881
Total Liabilities & Shareholders' Equity
260 554 1,186 1,764 2,501 3,009
Total Liabilities
184 340 934 1,088 1,737 2,111
Total Current Liabilities
60 139 213 138 203 240
Short-Term Debt
21 68 113 4.49 17 3.88
Accounts Payable
16 20 21 30 32 38
Current Deferred Revenue
11 23 25 30 43 56
Current Deferred & Payable Income Tax Liabilities
0.00 0.45 - 0.00 0.07 7.70
Other Current Liabilities
1.43 6.47 23 26 111 136
Total Noncurrent Liabilities
124 201 722 950 1,534 1,871
Long-Term Debt
24 3.50 96 93 220 196
Capital Lease Obligations
50 80 237 559 679 852
Noncurrent Deferred Revenue
7.49 8.18 6.12 6.68 8.02 8.92
Noncurrent Deferred & Payable Income Tax Liabilities
0.00 109 221 291 628 813
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
76 214 252 676 764 898
Total Preferred & Common Equity
76 95 129 364 537 681
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
76 95 129 364 537 681
Common Stock
76 107 146 379 517 581
Retained Earnings
0.00 -13 -17 -16 20 100
Accumulated Other Comprehensive Income / (Loss)
- 0.00 0.81 0.54 0.63 0.05
Noncontrolling Interest
0.00 119 123 312 226 217

Quarterly Balance Sheets for Dutch Bros

This table presents Dutch Bros' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
1,265 1,368 1,639 2,073 2,377 2,432 2,765 2,812 2,922 3,105 3,377
Total Current Assets
81 95 221 335 335 342 383 326 341 340 352
Cash & Equivalents
14 24 150 263 261 281 316 254 267 264 269
Accounts Receivable
8.78 9.38 9.14 12 12 10 12 14 14 19 19
Inventories, net
44 48 50 45 47 38 38 42 45 37 41
Prepaid Expenses
14 14 12 15 15 12 17 15 14 21 24
Plant, Property, & Equipment, net
403 447 499 585 628 663 706 748 789 862 905
Total Noncurrent Assets
781 827 919 1,153 1,415 1,427 1,676 1,739 1,792 1,903 2,119
Noncurrent Deferred & Refundable Income Taxes
286 285 330 507 722 719 930 955 950 943 1,111
Other Noncurrent Operating Assets
176 181 196 238 287 306 344 378 425 959 1,008
Total Liabilities & Shareholders' Equity
1,265 1,368 1,639 2,073 2,377 2,432 2,765 2,812 2,922 3,105 3,377
Total Liabilities
1,016 1,098 968 1,377 1,647 1,679 1,969 1,978 2,057 2,185 2,402
Total Current Liabilities
253 294 121 147 153 180 197 199 224 255 261
Short-Term Debt
154 184 3.86 13 14 16 23 3.88 3.88 3.88 3.88
Accounts Payable
24 25 28 39 36 32 32 34 38 42 44
Current Deferred Revenue
22 22 22 29 31 36 40 44 46 57 47
Current Deferred & Payable Income Tax Liabilities
- - - - - - 5.21 0.51 0.51 14 0.69
Other Current Liabilities
25 27 27 26 20 32 43 44 47 139 165
Total Noncurrent Liabilities
763 804 848 1,231 1,494 1,498 1,772 1,779 1,833 1,930 2,141
Long-Term Debt
96 95 93 234 229 224 261 197 196 195 195
Capital Lease Obligations
442 485 530 595 653 663 709 751 804 922 967
Noncurrent Deferred Revenue
6.10 5.96 5.52 6.31 7.12 6.37 7.99 7.74 7.10 5.85 6.52
Noncurrent Deferred & Payable Income Tax Liabilities
220 219 219 396 605 605 794 824 825 806 972
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
249 270 671 696 730 753 796 834 865 921 975
Total Preferred & Common Equity
128 135 332 417 509 523 599 636 657 696 798
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
128 135 332 417 509 523 599 636 657 696 798
Common Stock
149 153 345 425 505 507 564 575 578 581 645
Retained Earnings
-21 -18 -14 -8.53 3.41 16 35 61 78 116 153
Accumulated Other Comprehensive Income / (Loss)
0.59 0.91 1.09 0.93 1.07 0.31 0.44 0.28 0.16 0.07 0.05
Noncontrolling Interest
120 135 339 279 221 230 197 198 208 224 177

Annual Metrics And Ratios for Dutch Bros

This table displays calculated financial ratios and metrics derived from Dutch Bros' official financial filings.

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - -
Revenue Growth
0.00% 37.36% 52.06% 48.43% 30.68% 32.64% 27.88%
EBITDA Growth
0.00% -35.36% -433.34% 152.83% 156.82% 73.10% 36.19%
EBIT Growth
0.00% -65.49% -1,157.31% 101.21% 3,509.97% 127.26% 46.49%
NOPAT Growth
0.00% -68.03% -906.30% 97.65% 1,587.01% 205.47% 67.82%
Net Income Growth
0.00% -78.66% -2,046.70% 83.67% 151.69% 567.71% 76.49%
EPS Growth
0.00% 0.00% 0.00% 67.86% 133.33% 1,033.33% 88.24%
Operating Cash Flow Growth
0.00% -5.56% 50.10% -25.50% 133.65% 76.13% 19.93%
Free Cash Flow Firm Growth
0.00% 0.00% -119.00% -17.70% -47.44% 141.64% -49.63%
Invested Capital Growth
0.00% 0.00% 148.01% 96.21% 76.70% -10.20% 21.27%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 9.12% 5.72% 7.44% 6.56%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% 94.10% 0.10% 9.07% 12.29%
EBIT Q/Q Growth
0.00% 0.00% 0.00% 108.93% -11.52% 11.17% 17.43%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% 80.61% 17.15% 18.60% 15.45%
Net Income Q/Q Growth
0.00% 0.00% 0.00% 21.75% -8.73% 18.00% 24.12%
EPS Q/Q Growth
0.00% 0.00% 0.00% 30.77% -40.00% 17.24% 28.00%
Operating Cash Flow Q/Q Growth
0.00% 0.00% -3.38% 17.79% 24.90% 7.52% 6.26%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% -35.79% 231.07% -45.60%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% -10.82% 4.50% -21.64% 4.94%
Profitability Metrics
- - - - - - -
Gross Margin
40.30% 35.41% 30.79% 24.48% 26.02% 26.55% 25.88%
EBITDA Margin
16.99% 7.99% -17.52% 6.24% 12.26% 16.00% 17.04%
Operating Margin
12.71% 3.36% -22.34% -0.35% 4.79% 8.28% 9.84%
EBIT Margin
12.93% 3.25% -22.59% 0.18% 5.10% 8.74% 10.01%
Profit (Net Income) Margin
11.91% 1.85% -23.69% -2.61% 1.03% 5.19% 7.16%
Tax Burden Percent
99.69% 87.78% 98.64% 115.61% 58.82% 78.28% 86.47%
Interest Burden Percent
92.39% 64.88% 106.31% -1,220.97% 34.36% 75.85% 82.73%
Effective Tax Rate
0.31% 12.22% 0.00% 0.00% 41.18% 21.72% 13.53%
Return on Invested Capital (ROIC)
0.00% 13.85% -32.08% -0.36% 2.90% 7.30% 9.09%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 2.51% -73.04% -6.59% -0.73% 3.33% 5.94%
Return on Net Nonoperating Assets (RNNOA)
0.00% 2.10% -49.33% -7.91% -0.75% 1.93% 5.03%
Return on Equity (ROE)
0.00% 15.94% -81.41% -8.27% 2.15% 9.23% 14.11%
Cash Return on Invested Capital (CROIC)
0.00% -186.15% -117.14% -65.32% -52.54% 18.05% -10.14%
Operating Return on Assets (OROA)
0.00% 4.10% -27.65% 0.16% 3.34% 5.25% 5.95%
Return on Assets (ROA)
0.00% 2.33% -29.00% -2.21% 0.67% 3.12% 4.26%
Return on Common Equity (ROCE)
0.00% 15.94% -47.91% -3.97% 1.14% 5.78% 10.35%
Return on Equity Simple (ROE_SIMPLE)
0.00% 7.97% -124.77% -14.91% 2.73% 12.37% 0.00%
Net Operating Profit after Tax (NOPAT)
30 9.66 -78 -1.83 27 83 139
NOPAT Margin
12.67% 2.95% -15.64% -0.25% 2.82% 6.48% 8.51%
Net Nonoperating Expense Percent (NNEP)
0.00% 11.34% 40.96% 6.24% 3.63% 3.97% 3.14%
Return On Investment Capital (ROIC_SIMPLE)
- - - -0.26% 2.04% 6.06% 7.15%
Cost of Revenue to Revenue
59.70% 64.59% 69.21% 75.52% 73.98% 73.45% 74.12%
SG&A Expenses to Revenue
27.59% 32.05% 53.13% 24.83% 21.23% 18.27% 16.04%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
27.59% 32.05% 53.13% 24.83% 21.23% 18.27% 16.04%
Earnings before Interest and Taxes (EBIT)
31 11 -112 1.36 49 112 164
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
40 26 -87 46 118 205 279
Valuation Ratios
- - - - - - -
Price to Book Value (P/BV)
0.00 6.37 88.11 35.74 15.40 15.03 14.79
Price to Tangible Book Value (P/TBV)
0.00 10.39 128.72 46.76 16.63 15.75 14.79
Price to Revenue (P/Rev)
2.03 1.48 16.73 6.24 5.81 6.30 6.15
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 3,264.99 229.07 126.15
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.03% 0.44% 0.79%
Enterprise Value to Invested Capital (EV/IC)
0.00 3.93 24.80 7.61 5.37 8.00 6.59
Enterprise Value to Revenue (EV/Rev)
0.00 1.67 17.23 6.99 6.67 6.73 6.76
Enterprise Value to EBITDA (EV/EBITDA)
0.00 20.93 0.00 112.05 54.44 42.05 39.68
Enterprise Value to EBIT (EV/EBIT)
0.00 51.49 0.00 3,786.30 130.87 76.99 67.54
Enterprise Value to NOPAT (EV/NOPAT)
0.00 56.72 0.00 0.00 237.02 103.74 79.44
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 10.23 106.74 86.24 46.06 34.96 37.46
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 41.94 0.00
Leverage & Solvency
- - - - - - -
Debt to Equity
0.00 1.25 0.71 1.77 0.97 0.79 1.17
Long-Term Debt to Equity
0.00 0.97 0.39 1.32 0.97 0.77 1.17
Financial Leverage
0.00 0.84 0.68 1.20 1.02 0.58 0.85
Leverage Ratio
0.00 3.42 2.81 3.74 3.18 2.96 3.32
Compound Leverage Factor
0.00 2.22 2.98 -45.62 1.09 2.25 2.74
Debt to Total Capital
0.00% 55.59% 41.35% 63.95% 49.28% 44.25% 53.97%
Short-Term Debt to Total Capital
0.00% 12.34% 18.55% 16.24% 0.34% 1.26% 0.20%
Long-Term Debt to Total Capital
0.00% 43.25% 22.80% 47.71% 48.95% 42.99% 53.77%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 32.71% 17.58% 23.38% 16.53% 11.13%
Common Equity to Total Capital
0.00% 44.41% 25.94% 18.48% 27.34% 39.22% 34.91%
Debt to EBITDA
0.00 3.63 -1.73 9.70 5.55 2.96 3.77
Net Debt to EBITDA
0.00 2.43 -1.52 9.26 4.42 1.53 2.81
Long-Term Debt to EBITDA
0.00 2.83 -0.95 7.23 5.51 2.87 3.76
Debt to NOPAT
0.00 9.85 -1.94 -244.42 24.16 7.30 7.55
Net Debt to NOPAT
0.00 6.57 -1.70 -233.39 19.25 3.77 5.62
Long-Term Debt to NOPAT
0.00 7.66 -1.07 -182.36 23.99 7.09 7.52
Altman Z-Score
0.00 2.99 14.73 3.44 3.77 3.53 3.68
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 41.15% 51.98% 46.82% 37.37% 26.69%
Liquidity Ratios
- - - - - - -
Current Ratio
0.00 1.05 0.44 0.39 1.49 1.76 1.49
Quick Ratio
0.00 0.71 0.21 0.15 1.03 1.50 1.20
Cash Flow Metrics
- - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -130 -284 -335 -493 205 -155
Operating Cash Flow to CapEx
143.85% 132.30% 69.47% 32.11% 61.56% 116.20% 122.60%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - -
Asset Turnover
0.00 1.26 1.22 0.85 0.65 0.60 0.59
Accounts Receivable Turnover
0.00 30.21 46.36 65.37 91.59 129.91 113.03
Inventory Turnover
0.00 13.57 17.70 17.84 16.58 22.55 28.43
Fixed Asset Turnover
0.00 1.98 2.13 2.21 2.13 2.09 2.17
Accounts Payable Turnover
0.00 13.14 18.86 26.76 27.89 30.26 34.77
Days Sales Outstanding (DSO)
0.00 12.08 7.87 5.58 3.99 2.81 3.23
Days Inventory Outstanding (DIO)
0.00 26.89 20.62 20.46 22.01 16.18 12.84
Days Payable Outstanding (DPO)
0.00 27.77 19.35 13.64 13.08 12.06 10.50
Cash Conversion Cycle (CCC)
0.00 11.20 9.14 12.41 12.91 6.93 5.57
Capital & Investment Metrics
- - - - - - -
Invested Capital
0.00 139 346 679 1,199 1,077 1,681
Invested Capital Turnover
0.00 4.70 2.05 1.44 1.03 1.13 1.07
Increase / (Decrease) in Invested Capital
0.00 139 206 333 521 -122 295
Enterprise Value (EV)
0.00 548 8,579 5,165 6,444 8,616 11,072
Market Capitalization
484 484 8,328 4,615 5,609 8,077 10,072
Book Value per Share
$0.00 $3.61 $0.58 $0.79 $2.06 $3.49 $4.14
Tangible Book Value per Share
$0.00 $2.21 $0.40 $0.60 $1.90 $3.33 $4.14
Total Capital
0.00 171 364 699 1,333 1,370 1,950
Total Debt
0.00 95 151 447 657 606 1,053
Total Long-Term Debt
0.00 74 83 333 652 589 1,049
Net Debt
0.00 63 132 427 523 313 783
Capital Expenditures (CapEx)
39 40 116 187 227 212 241
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -7.32 -28 -37 -62 -121 -149
Debt-free Net Working Capital (DFNWC)
0.00 24 -9.85 -17 72 172 121
Net Working Capital (NWC)
0.00 3.20 -77 -130 67 155 117
Net Nonoperating Expense (NNE)
1.82 3.60 40 17 17 17 22
Net Nonoperating Obligations (NNO)
0.00 63 132 427 523 313 783
Total Depreciation and Amortization (D&A)
9.67 16 25 45 69 93 115
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -2.23% -5.69% -5.01% -6.41% -9.46% -9.07%
Debt-free Net Working Capital to Revenue
0.00% 7.43% -1.98% -2.28% 7.42% 13.44% 7.37%
Net Working Capital to Revenue
0.00% 0.98% -15.55% -17.64% 6.95% 12.09% 7.13%
Earnings Adjustments
- - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($0.28) ($0.09) $0.03 $0.34 $0.64
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 45.86M 51.87M 62.07M 103.50M 125.33M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($0.28) ($0.09) $0.03 $0.34 $0.64
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 45.86M 51.87M 62.07M 104.13M 125.76M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 163.70M 163.83M 177.15M 154.20M 164.54M
Normalized Net Operating Profit after Tax (NOPAT)
30 9.66 -78 -1.83 27 83 139
Normalized NOPAT Margin
12.67% 2.95% -15.64% -0.25% 2.82% 6.48% 8.51%
Pre Tax Income Margin
11.95% 2.11% -24.01% -2.25% 1.75% 6.63% 8.28%
Debt Service Ratios
- - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - -
Dividend Payout Ratio
23.34% 127.93% -180.88% 0.00% 0.00% 2.84% 5.86%
Augmented Payout Ratio
23.34% 127.93% -424.80% 0.00% 0.00% 2.84% 5.86%

Quarterly Metrics And Ratios for Dutch Bros

This table displays calculated financial ratios and metrics derived from Dutch Bros' official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 164,544,979.00 174,648,253.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 164,544,979.00 174,648,253.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.10 0.21
Growth Metrics
- - - - - - - - - - -
Revenue Growth
25.91% 39.46% 30.03% 27.87% 34.89% 29.10% 27.97% 25.24% 29.41% 30.76% 32.48%
EBITDA Growth
0.50% 231.99% 49.08% 33.96% 75.01% 9.22% 45.53% 23.70% 76.85% 26.09% 32.49%
EBIT Growth
-68.19% 2,819.07% 60.10% 35.53% 375.86% -1.04% 59.56% 25.12% 170.91% 10.21% 35.29%
NOPAT Growth
135.69% 10,321.16% 66.66% 23.02% 783.51% 75.78% 67.75% 21.18% 135.93% 3.01% 23.04%
Net Income Growth
-33.79% 272.67% 128.15% 62.02% 268.93% 38.64% 73.12% 25.66% 357.91% 5.27% 34.54%
EPS Growth
0.00% 214.29% 140.00% 57.14% 250.00% 62.50% 66.67% 27.27% 466.67% 0.00% 40.00%
Operating Cash Flow Growth
162.98% 1,238.74% 39.21% 70.12% 38.28% -10.46% 51.00% 6.78% 27.96% 129.70% 24.82%
Free Cash Flow Firm Growth
-53.98% 28.86% 30.73% 45.17% 126.17% 49.21% 63.46% 2.45% -51.63% -63.42% -137.38%
Invested Capital Growth
76.70% 37.68% 35.18% 19.76% -10.20% 15.53% 12.14% 16.55% 21.27% 20.77% 22.27%
Revenue Q/Q Growth
-3.93% 8.25% 18.11% 4.09% 1.35% 3.61% 17.08% 1.87% 4.73% 4.69% 18.61%
EBITDA Q/Q Growth
-46.77% 131.71% 5.19% 3.25% -30.45% 44.60% 40.16% -12.24% -0.57% 3.10% 47.28%
EBIT Q/Q Growth
-87.82% 949.15% 5.20% 0.81% -57.23% 118.18% 69.63% -20.95% -7.40% -11.24% 108.23%
NOPAT Q/Q Growth
-92.98% 988.26% 65.12% -2.47% -49.59% 116.52% 57.57% -29.54% -1.85% -5.47% 88.21%
Net Income Q/Q Growth
-128.12% 530.22% 36.64% -2.00% -70.68% 253.07% 70.63% -28.87% 6.86% -18.83% 118.07%
EPS Q/Q Growth
-128.57% 500.00% 50.00% -8.33% -72.73% 333.33% 53.85% -30.00% 21.43% -23.53% 115.38%
Operating Cash Flow Q/Q Growth
-8.26% -8.48% 44.53% 40.19% -25.43% -40.74% 143.73% -0.86% -10.64% 6.39% 32.44%
Free Cash Flow Firm Q/Q Growth
-42.27% -1.41% 1.30% 39.00% 167.92% -224.22% 28.99% -62.84% -34.82% -4.83% -3.14%
Invested Capital Q/Q Growth
4.50% 26.46% 7.13% 0.66% -21.64% 36.73% 3.99% 4.62% 4.94% 5.78% 5.28%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
23.27% 26.09% 27.79% 26.63% 25.68% 25.34% 28.87% 25.21% 24.15% 23.14% 27.42%
EBITDA Margin
8.94% 19.13% 17.04% 16.90% 11.60% 16.19% 19.38% 16.69% 15.85% 15.61% 19.38%
Operating Margin
0.86% 9.30% 9.91% 9.61% 4.61% 8.75% 13.15% 9.80% 7.66% 7.39% 12.78%
EBIT Margin
1.18% 11.41% 10.16% 9.84% 4.15% 8.74% 12.67% 9.83% 8.69% 7.37% 12.94%
Profit (Net Income) Margin
-1.48% 5.89% 6.82% 6.42% 1.86% 6.33% 9.22% 6.44% 6.57% 5.10% 9.37%
Tax Burden Percent
123.13% 64.89% 85.16% 82.21% 85.21% 93.91% 84.12% 78.08% 93.63% 87.63% 80.35%
Interest Burden Percent
-102.34% 79.63% 78.81% 79.36% 52.50% 77.09% 86.57% 83.92% 80.76% 78.90% 90.12%
Effective Tax Rate
0.00% 35.11% 14.84% 17.79% 14.79% 6.09% 15.88% 21.92% 6.37% 12.37% 19.65%
Return on Invested Capital (ROIC)
0.62% 5.72% 7.95% 7.47% 4.43% 8.14% 11.09% 7.90% 7.66% 6.96% 11.36%
ROIC Less NNEP Spread (ROIC-NNEP)
-0.50% 5.66% 7.18% 6.56% 2.73% 7.07% 9.94% 7.15% 7.28% 6.12% 10.74%
Return on Net Nonoperating Assets (RNNOA)
-0.51% 7.53% 9.88% 5.06% 1.58% 5.95% 8.47% 6.00% 6.16% 5.47% 9.46%
Return on Equity (ROE)
0.11% 13.25% 17.82% 12.54% 6.01% 14.09% 19.56% 13.90% 13.81% 12.43% 20.82%
Cash Return on Invested Capital (CROIC)
-52.54% -26.93% -24.50% -12.43% 18.05% -7.36% -3.49% -7.18% -10.14% -10.17% -11.17%
Operating Return on Assets (OROA)
0.77% 7.13% 6.07% 5.76% 2.49% 4.92% 7.09% 5.65% 5.17% 4.39% 7.87%
Return on Assets (ROA)
-0.97% 3.69% 4.07% 3.76% 1.12% 3.56% 5.16% 3.70% 3.91% 3.03% 5.70%
Return on Common Equity (ROCE)
0.06% 7.65% 11.49% 7.53% 3.76% 9.59% 14.33% 10.14% 10.13% 9.38% 16.51%
Return on Equity Simple (ROE_SIMPLE)
0.00% 8.52% 9.43% 10.76% 0.00% 12.14% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
1.53 17 27 27 13 29 46 32 32 30 57
NOPAT Margin
0.60% 6.03% 8.44% 7.90% 3.93% 8.22% 11.06% 7.65% 7.17% 6.47% 10.27%
Net Nonoperating Expense Percent (NNEP)
1.11% 0.06% 0.76% 0.91% 1.70% 1.07% 1.14% 0.75% 0.38% 0.83% 0.62%
Return On Investment Capital (ROIC_SIMPLE)
0.11% - - - 0.98% 1.63% 2.58% 1.73% 1.63% 1.47% 2.64%
Cost of Revenue to Revenue
76.73% 73.91% 72.21% 73.37% 74.32% 74.66% 71.13% 74.79% 75.85% 76.86% 72.58%
SG&A Expenses to Revenue
22.41% 16.79% 17.88% 17.01% 21.07% 16.59% 15.72% 15.41% 16.49% 15.76% 14.64%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
22.41% 16.79% 17.88% 17.01% 21.07% 16.59% 15.72% 15.41% 16.49% 15.76% 14.64%
Earnings before Interest and Taxes (EBIT)
2.99 31 33 33 14 31 53 42 39 34 71
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
23 53 55 57 40 57 81 71 70 72 107
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
15.40 14.01 14.41 9.44 15.03 15.89 17.68 13.12 14.79 11.97 15.72
Price to Tangible Book Value (P/TBV)
16.63 14.95 15.17 9.92 15.75 16.56 18.36 13.60 14.79 11.97 15.72
Price to Revenue (P/Rev)
5.81 5.60 6.56 4.14 6.30 6.99 7.75 5.60 6.15 4.77 6.66
Price to Earnings (P/E)
3,264.99 463.07 336.32 163.29 229.07 218.62 196.49 138.70 126.15 103.44 135.77
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.03% 0.22% 0.30% 0.61% 0.44% 0.46% 0.51% 0.72% 0.79% 0.97% 0.74%
Enterprise Value to Invested Capital (EV/IC)
5.37 5.26 6.00 4.21 8.00 7.06 7.93 5.97 6.59 5.30 7.27
Enterprise Value to Revenue (EV/Rev)
6.67 6.42 7.32 4.86 6.73 7.64 8.36 6.22 6.76 5.39 7.23
Enterprise Value to EBITDA (EV/EBITDA)
54.44 43.20 47.25 30.82 42.05 49.55 51.67 38.45 39.68 32.03 42.52
Enterprise Value to EBIT (EV/EBIT)
130.87 84.26 89.10 57.52 76.99 93.15 92.51 68.45 67.54 56.36 73.33
Enterprise Value to NOPAT (EV/NOPAT)
237.02 127.48 127.37 82.68 103.74 107.39 105.33 79.16 79.44 67.06 90.28
Enterprise Value to Operating Cash Flow (EV/OCF)
46.06 37.65 42.05 25.26 34.96 42.93 44.56 34.36 37.46 27.43 37.23
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 41.94 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.97 1.21 1.23 1.20 0.79 1.25 1.14 1.16 1.17 1.22 1.20
Long-Term Debt to Equity
0.97 1.19 1.21 1.18 0.77 1.22 1.14 1.16 1.17 1.21 1.19
Financial Leverage
1.02 1.33 1.38 0.77 0.58 0.84 0.85 0.84 0.85 0.89 0.88
Leverage Ratio
3.18 3.53 3.75 2.86 2.96 3.24 3.32 3.31 3.32 3.42 3.42
Compound Leverage Factor
-3.25 2.81 2.95 2.27 1.56 2.50 2.87 2.78 2.68 2.70 3.08
Debt to Total Capital
49.28% 54.73% 55.12% 54.53% 44.25% 55.49% 53.30% 53.72% 53.97% 54.91% 54.45%
Short-Term Debt to Total Capital
0.34% 0.82% 0.87% 0.95% 1.26% 1.26% 0.22% 0.21% 0.20% 0.19% 0.18%
Long-Term Debt to Total Capital
48.95% 53.91% 54.25% 53.58% 42.99% 54.22% 53.08% 53.51% 53.77% 54.72% 54.27%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
23.38% 18.14% 13.57% 13.86% 16.53% 11.03% 11.08% 11.15% 11.13% 10.98% 8.29%
Common Equity to Total Capital
27.34% 27.13% 31.31% 31.60% 39.22% 33.49% 35.63% 35.13% 34.91% 34.11% 37.26%
Debt to EBITDA
5.55 5.42 5.17 4.81 2.96 4.73 4.05 4.04 3.77 3.81 3.64
Net Debt to EBITDA
4.42 3.73 3.67 3.31 1.53 3.22 2.97 2.96 2.81 2.92 2.80
Long-Term Debt to EBITDA
5.51 5.34 5.09 4.72 2.87 4.62 4.03 4.02 3.76 3.80 3.63
Debt to NOPAT
24.16 16.00 13.94 12.89 7.30 10.26 8.26 8.32 7.55 7.98 7.73
Net Debt to NOPAT
19.25 11.00 9.88 8.88 3.77 6.99 6.05 6.10 5.62 6.11 5.95
Long-Term Debt to NOPAT
23.99 15.76 13.72 12.67 7.09 10.02 8.22 8.28 7.52 7.96 7.70
Altman Z-Score
3.68 3.20 3.28 2.39 3.41 3.53 4.07 3.17 3.54 2.97 3.86
Noncontrolling Interest Sharing Ratio
46.82% 42.26% 35.54% 39.94% 37.37% 31.90% 26.76% 27.08% 26.69% 24.54% 20.74%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.49 2.29 2.19 1.90 1.76 1.95 1.64 1.52 1.49 1.33 1.35
Quick Ratio
1.03 1.87 1.78 1.62 1.50 1.67 1.35 1.25 1.20 1.11 1.10
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-519 -332 -328 -200 136 -169 -120 -195 -263 -276 -284
Operating Cash Flow to CapEx
75.24% 71.69% 106.74% 148.72% 145.72% 81.01% 165.85% 126.95% 111.96% 110.31% 155.32%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.65 0.63 0.60 0.59 0.60 0.56 0.56 0.57 0.59 0.60 0.61
Accounts Receivable Turnover
91.59 102.13 103.02 122.31 129.91 116.86 112.25 124.66 113.03 114.96 116.19
Inventory Turnover
16.58 17.15 17.45 19.87 22.55 23.98 23.89 27.07 28.43 34.54 33.70
Fixed Asset Turnover
2.13 2.11 2.08 2.05 2.09 2.11 2.11 2.12 2.17 2.23 2.28
Accounts Payable Turnover
27.89 24.38 27.08 29.58 30.26 28.50 30.51 32.30 34.77 35.64 36.17
Days Sales Outstanding (DSO)
3.99 3.57 3.54 2.98 2.81 3.12 3.25 2.93 3.23 3.18 3.14
Days Inventory Outstanding (DIO)
22.01 21.28 20.92 18.37 16.18 15.22 15.28 13.48 12.84 10.57 10.83
Days Payable Outstanding (DPO)
13.08 14.97 13.48 12.34 12.06 12.81 11.96 11.30 10.50 10.24 10.09
Cash Conversion Cycle (CCC)
12.91 9.88 10.98 9.01 6.93 5.53 6.57 5.11 5.57 3.50 3.88
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,199 1,275 1,365 1,374 1,077 1,472 1,531 1,602 1,681 1,778 1,872
Invested Capital Turnover
1.03 0.95 0.94 0.95 1.13 0.99 1.00 1.03 1.07 1.08 1.11
Increase / (Decrease) in Invested Capital
521 349 355 227 -122 198 166 227 295 306 341
Enterprise Value (EV)
6,444 6,702 8,191 5,790 8,616 10,394 12,141 9,556 11,072 9,418 13,616
Market Capitalization
5,609 5,845 7,335 4,939 8,077 9,521 11,246 8,611 10,072 8,336 12,541
Book Value per Share
$2.06 $5.01 $2.87 $3.39 $3.49 $3.88 $3.87 $3.99 $4.14 $4.23 $4.57
Tangible Book Value per Share
$1.90 $4.69 $2.73 $3.23 $3.33 $3.73 $3.72 $3.85 $4.14 $4.23 $4.57
Total Capital
1,333 1,537 1,626 1,655 1,370 1,789 1,786 1,869 1,950 2,042 2,141
Total Debt
657 841 896 903 606 993 952 1,004 1,053 1,121 1,166
Total Long-Term Debt
652 829 882 887 589 970 948 1,000 1,049 1,117 1,162
Net Debt
523 579 636 622 313 676 697 737 783 858 897
Capital Expenditures (CapEx)
60 57 56 56 43 46 54 70 71 77 72
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-62 -62 -65 -104 -121 -108 -124 -147 -149 -174 -173
Debt-free Net Working Capital (DFNWC)
72 201 196 177 172 209 131 121 121 89 95
Net Working Capital (NWC)
67 189 182 162 155 186 127 117 117 85 91
Net Nonoperating Expense (NNE)
5.29 0.38 5.25 5.02 7.11 6.70 7.62 5.11 2.64 6.39 4.96
Net Nonoperating Obligations (NNO)
523 579 636 622 313 676 697 737 783 858 897
Total Depreciation and Amortization (D&A)
20 21 22 24 26 26 28 29 32 38 35
Debt-free, Cash-free Net Working Capital to Revenue
-6.41% -5.90% -5.83% -8.70% -9.46% -7.91% -8.53% -9.54% -9.07% -9.98% -9.21%
Debt-free Net Working Capital to Revenue
7.42% 19.27% 17.49% 14.88% 13.44% 15.34% 8.99% 7.84% 7.37% 5.10% 5.06%
Net Working Capital to Revenue
6.95% 18.07% 16.23% 13.55% 12.09% 13.68% 8.72% 7.59% 7.13% 4.88% 4.86%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.02) $0.08 $0.12 $0.11 $0.03 $0.13 $0.20 $0.14 $0.17 $0.13 $0.28
Adjusted Weighted Average Basic Shares Outstanding
62.07M 83.33M 101.97M 113.82M 103.50M 120.81M 126.39M 126.99M 125.33M 127.14M 134.49M
Adjusted Diluted Earnings per Share
($0.02) $0.08 $0.12 $0.11 $0.03 $0.13 $0.20 $0.14 $0.17 $0.13 $0.28
Adjusted Weighted Average Diluted Shares Outstanding
62.07M 83.41M 102.36M 114.25M 104.13M 121.51M 126.83M 127.38M 125.76M 127.38M 134.77M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
177.15M 177.18M 154.19M 154.19M 154.20M 164.48M 164.52M 164.52M 164.54M 174.65M 174.68M
Normalized Net Operating Profit after Tax (NOPAT)
1.53 17 27 27 13 29 46 32 32 30 57
Normalized NOPAT Margin
0.60% 6.03% 8.44% 7.90% 3.93% 8.22% 11.06% 7.65% 7.17% 6.47% 10.27%
Pre Tax Income Margin
-1.20% 9.08% 8.01% 7.81% 2.18% 6.74% 10.97% 8.25% 7.02% 5.81% 11.66%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 1.22% 2.84% 0.00% 9.85% 8.54% 5.86% 0.00% 12.80%
Augmented Payout Ratio
0.00% 0.00% 0.00% 1.22% 2.84% 0.00% 9.85% 8.54% 5.86% 0.00% 12.80%

Financials Breakdown Chart

Key Financial Trends

Dutch Bros (NYSE:BROS) has shown strong top-line growth over the past several years, but the latest quarter also highlights a business that is still investing heavily and carrying a complex balance sheet. Revenue continues to rise at a healthy pace, operating cash flow remains solid, and store-level expansion is clearly driving the story. At the same time, the company’s large lease and tax-related liabilities, ongoing capital spending, and interest expense create meaningful financial leverage and keep profitability from translating into strong free cash flow.

  • Revenue growth remains strong. Q1 2026 revenue was $464.4 million, up from $443.6 million in Q4 2025 and $355.2 million in Q1 2025. That continues a multi-year trend of steady expansion.
  • Operating income improved year over year in Q1 2026. Operating income rose to $34.3 million from $31.1 million in Q1 2025, showing the business is scaling even as it keeps opening new locations.
  • Operating cash flow is healthy. Q1 2026 operating cash flow was $84.7 million, well above net income, indicating the core business is generating solid cash.
  • Gross profit dollars have trended higher. Gross profit increased to $107.5 million in Q1 2026 from $90.0 million in Q1 2025, reflecting more sales through the system.
  • Cash and equivalents remain substantial. Dutch Bros ended Q1 2026 with $263.5 million in cash, giving it flexibility to keep expanding.
  • Retained earnings turned meaningfully positive versus 2023. Retained earnings were $115.6 million in Q1 2026 compared with a deficit of $21.2 million in Q1 2023, showing the company has built a stronger earnings base over time.
  • Store expansion is still driving heavy capital spending. Capital expenditures were $76.8 million in Q1 2026, following $71.2 million in Q4 2025 and $45.6 million in Q1 2025. That supports growth, but it also keeps cash flow under pressure.
  • Noncontrolling interest remains large. The company reports a sizeable noncontrolling interest on the balance sheet, which means a meaningful portion of equity and earnings is attributable to others rather than common shareholders.
  • Shares outstanding have risen over time. Basic weighted average shares were 127.1 million in Q1 2026, versus 83.3 million in Q1 2024 and 56.6 million in Q1 2023, reflecting dilution from growth and financing.
  • Interest expense is still a drag. Q1 2026 had negative interest and investment income of $7.2 million, and cash interest paid was $9.2 million, which reduces the benefit of operating growth.
  • Debt and lease obligations are significant. At Q1 2026, Dutch Bros carried $195.4 million of long-term debt and $921.9 million of capital lease obligations, which is a large obligation base for a still-expanding restaurant chain.
  • Deferred tax liabilities are very large. Noncurrent deferred and payable income tax liabilities were $806.4 million in Q1 2026, a major balance sheet item investors should watch closely.
  • Free cash flow is pressured by growth investment. Even with strong operating cash flow, continued heavy capex and financing outflows mean the company is not converting earnings into excess cash at a high rate yet.
  • Net income attributable to common shareholders is still modest relative to revenue. Q1 2026 common shareholder profit was $16.1 million on $464.4 million of revenue, which shows margins remain thin.

Bottom line: Dutch Bros continues to look like a high-growth concept with improving operating performance, especially on revenue and cash from operations. However, the balance sheet is still burdened by substantial lease and tax liabilities, and the company’s expansion strategy requires heavy investment. For investors, the key question is whether revenue growth and operating leverage can outpace the cost of that growth over the next several years.

08/15/26 12:52 AM ETAI Generated. May Contain Errors.

Dutch Bros Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Dutch Bros' financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Dutch Bros' net income appears to be on an upward trend, with a most recent value of $117.28 million in 2025, rising from $28.39 million in 2019. The previous period was $66.45 million in 2024. See Dutch Bros' forecast for analyst expectations on what's next for the company.

Dutch Bros' total operating income in 2025 was $161.18 million, based on the following breakdown:
  • Total Gross Profit: $423.95 million
  • Total Operating Expenses: $262.77 million

Over the last 6 years, Dutch Bros' total revenue changed from $238.37 million in 2019 to $1.64 billion in 2025, a change of 587.2%.

Dutch Bros' total liabilities were at $2.11 billion at the end of 2025, a 21.5% increase from 2024, and a 1,049.6% increase since 2020.

In the past 5 years, Dutch Bros' cash and equivalents has ranged from $18.51 million in 2021 to $293.35 million in 2024, and is currently $269.40 million as of their latest financial filing in 2025.

Over the last 6 years, Dutch Bros' book value per share changed from 0.00 in 2019 to 4.14 in 2025, a change of 413.8%.



Financial statements for NYSE:BROS last updated on 8/6/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners