Interactive Financial Charts Not Available

Dutch Bros (BROS) | Financial Analysis & Statements

Dutch Bros Inc. | Large-cap | Consumer Cyclical

$65.52

3.79%

Dutch Bros vs McDonald's Dutch Bros vs Starbucks Dutch Bros vs Chipotle Mexican Dutch Bros vs Yum! Brands Dutch Bros vs Restaurant Brands Dutch Bros vs S&P 500 | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Jun 2025

Income Metrics

Revenue 415.8M

Gross Profit 120.0M 28.87%

Operating Income 54.7M 13.15%

Net Income 38.4M 9.22%

EPS (Diluted) $0.20

Balance Sheet Metrics

Total Assets 2.8B

Total Liabilities 2.0B

Shareholders Equity 796.3M

Debt to Equity 2.47

Cash Flow Metrics

Operating Cash Flow 54.2M

Free Cash Flow -8.7M

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

Dutch Bros Income Statement From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Revenue i	1.3B	965.8M	739.0M	497.9M	327.4M
Cost of Goods Sold i	940.9M	714.5M	558.1M	344.6M	211.5M
Gross Profit i	340.1M	251.3M	180.9M	153.3M	115.9M
Gross Margin % i	26.6%	26.0%	24.5%	30.8%	35.4%
Operating Expenses
Research & Development i	-	-	-	-	-
Selling, General & Administrative i	234.0M	205.1M	183.5M	264.5M	104.9M
Other Operating Expenses i	-	-	-	-	-
Total Operating Expenses i	234.0M	205.1M	183.5M	264.5M	104.9M
Operating Income i	106.1M	46.2M	-2.6M	-111.2M	11.0M
Operating Margin % i	8.3%	4.8%	-0.4%	-22.3%	3.4%
Non-Operating Items
Interest Income i	-	-	-	-	-
Interest Expense i	27.0M	32.3M	18.0M	7.1M	3.7M
Other Non-Operating Income	5.8M	3.0M	4.0M	-1.2M	-363.0K
Pre-tax Income i	84.9M	16.9M	-16.7M	-119.6M	6.9M
Income Tax i	18.4M	7.0M	2.6M	-1.6M	843.0K
Effective Tax Rate % i	21.7%	41.2%	0.0%	0.0%	12.2%
Net Income i	66.4M	10.0M	-19.3M	-117.9M	6.1M
Net Margin % i	5.2%	1.0%	-2.6%	-23.7%	1.9%
Key Metrics
EBITDA i	204.9M	118.4M	46.1M	-87.2M	26.2M
EPS (Basic) i	$0.34	$0.03	$-0.09	$-0.31	$0.00
EPS (Diluted) i	$0.34	$0.03	$-0.09	$-0.31	$0.00
Basic Shares Outstanding i	103504000	62074000	51871000	45864000	46748592
Diluted Shares Outstanding i	103504000	62074000	51871000	45864000	46748592

Income Statement Trend

Dutch Bros Balance Sheet From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Assets
Current Assets
Cash & Equivalents i	293.4M	133.5M	20.2M	18.5M	31.6M
Short-term Investments i	-	-	-	-	-
Accounts Receivable i	10.6M	9.1M	12.0M	10.6M	10.8M
Inventory i	36.5M	47.0M	39.2M	23.3M	15.6M
Other Current Assets	17.5M	15.6M	10.9M	8.8M	-
Total Current Assets i	357.9M	205.3M	82.3M	61.3M	63.1M
Non-Current Assets
Property, Plant & Equipment i	689.9M	582.4M	417.2M	58.0M	36.5M
Goodwill i	46.2M	48.7M	52.1M	48.5M	47.5M
Intangible Assets i	2.9M	5.4M	8.8M	11.1M	11.3M
Long-term Investments	-	-	-	-	-
Other Non-Current Assets	744.7M	406.9M	290.9M	160.6M	1.8M
Total Non-Current Assets i	2.1B	1.6B	1.1B	492.4M	196.6M
Total Assets i	2.5B	1.8B	1.2B	553.7M	259.7M
Liabilities
Current Liabilities
Accounts Payable i	32.2M	30.0M	21.3M	20.4M	16.1M
Short-term Debt i	44.5M	24.2M	130.8M	67.6M	21.1M
Current Portion of Long-term Debt	-	-	-	-	-
Other Current Liabilities	7.1M	6.4M	5.9M	6.9M	1.4M
Total Current Liabilities i	203.1M	138.1M	212.7M	138.7M	59.9M
Non-Current Liabilities
Long-term Debt i	898.4M	652.4M	494.7M	83.1M	74.0M
Deferred Tax Liabilities i	-	-	-	-	-
Other Non-Current Liabilities	627.8M	290.9M	220.9M	110.0M	42.3M
Total Non-Current Liabilities i	1.5B	950.0M	721.7M	201.2M	123.8M
Total Liabilities i	1.7B	1.1B	934.4M	340.0M	183.7M
Equity
Common Stock i	1.0K	2.0K	2.0K	2.0K	-
Retained Earnings i	19.7M	-15.6M	-17.3M	-12.7M	-
Treasury Stock i	-	-	-	-	-
Other Equity	-	-	-	-	-
Total Shareholders Equity i	763.9M	675.9M	252.0M	213.7M	76.0M
Key Metrics
Total Debt i	942.9M	676.6M	625.4M	150.7M	95.1M
Working Capital i	154.9M	67.1M	-130.4M	-77.4M	3.2M

Balance Sheet Composition

Dutch Bros Cash Flow Statement From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Operating Activities
Net Income i	66.4M	10.0M	-19.3M	-117.9M	6.1M
Depreciation & Amortization i	93.0M	69.1M	44.7M	25.2M	15.5M
Stock-Based Compensation i	11.5M	39.2M	41.7M	157.7M	35.1M
Working Capital Changes i	20.2M	-4.6M	-20.4M	11.5M	-4.6M
Operating Cash Flow i	221.0M	129.3M	54.9M	74.1M	52.2M
Investing Activities
Capital Expenditures i	-212.1M	-227.3M	-186.5M	-115.7M	-40.5M
Acquisitions i	0	0	-6.1M	-5.4M	-5.1M
Investment Purchases i	-	-	-	-	-
Investment Sales i	-	-	-	-	-
Investing Cash Flow i	-212.1M	-227.3M	-192.6M	-121.1M	-45.6M
Financing Activities
Share Repurchases i	-	0	0	-287.7M	0
Dividends Paid i	-	0	0	-213.3M	-7.8M
Debt Issuance i	152.4M	91.6M	159.1M	201.5M	15.2M
Debt Repayment i	-24.0M	-217.8M	-17.8M	-245.2M	-29.4M
Financing Cash Flow i	125.4M	88.0M	282.1M	12.6M	-14.7M
Free Cash Flow i	24.7M	-88.5M	-128.0M	-38.1M	13.0M
Net Change in Cash i	134.4M	-10.0M	144.4M	-34.4M	-8.1M

Cash Flow Trend

Dutch Bros Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 142.43

Forward P/E 121.33

Price to Book 13.07

Price to Sales 7.42

PEG Ratio 2.14

Profitability Ratios

Profit Margin 3.94%

Operating Margin 13.57%

Return on Equity 11.37%

Return on Assets 3.51%

Financial Health

Current Ratio 1.64

Debt to Equity 117.63

Beta 2.64

Per Share Data

EPS (TTM) $0.46

Book Value per Share $5.01

Revenue per Share $12.20

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
bros	10.8B	142.43	13.07	11.37%	3.94%	117.63
McDonald's	221.9B	26.67	-81.27	-216.57%	32.21%	-20.25
Starbucks	103.0B	39.22	-13.41	-50.54%	7.18%	-3.63
Chipotle Mexican	58.5B	38.62	16.59	42.59%	13.32%	135.50
Yum! Brands	41.5B	29.44	-5.42	-19.43%	18.12%	-1.60
Restaurant Brands	29.3B	24.20	6.34	24.00%	9.43%	313.69

Financial data is updated regularly. All figures are in the company's reporting currency.