Dutch Bros Inc.
NYSE:BROS
65.98 (USD) • At close September 5, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
| 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 415.813 | 355.152 | 342.786 | 338.212 | 324.918 | 275.099 | 254.123 | 264.507 | 249.879 | 197.267 | 201.827 | 198.648 | 186.381 | 152.156 | 140.08 | 129.803 | 129.208 | 98.785 | 89.896 | 86.658 | 75.43 | 75.43 |
| Cost of Revenue
| 295.769 | 265.159 | 254.838 | 248.161 | 234.637 | 203.326 | 194.998 | 189.323 | 178.636 | 151.523 | 147.467 | 148.092 | 141.37 | 121.167 | 106.244 | 90.779 | 81.467 | 66.508 | 64.228 | 52.502 | 47.465 | 47.465 |
| Gross Profit
| 120.044 | 89.993 | 87.948 | 90.051 | 90.281 | 71.773 | 59.125 | 75.184 | 71.243 | 45.744 | 54.36 | 50.556 | 45.011 | 30.989 | 33.836 | 39.024 | 47.741 | 32.277 | 25.668 | 34.156 | 27.965 | 27.965 |
| Gross Profit Ratio
| 0.289 | 0.253 | 0.257 | 0.266 | 0.278 | 0.261 | 0.233 | 0.284 | 0.285 | 0.232 | 0.269 | 0.255 | 0.241 | 0.204 | 0.242 | 0.301 | 0.369 | 0.327 | 0.286 | 0.394 | 0.371 | 0.371 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 65.385 | 58.921 | 72.17 | 57.536 | 58.097 | 46.194 | 56.946 | 50.49 | 51.662 | 45.976 | 50.594 | 45.378 | 42.342 | 45.214 | 41.44 | 153.7 | 33.488 | 35.986 | 30.59 | 26.197 | 24.15 | 24.15 |
| Other Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses
| 65.385 | 58.921 | 72.17 | 57.536 | 58.097 | 46.194 | 56.946 | 50.49 | 51.662 | 45.976 | 50.594 | 45.378 | 42.342 | 45.214 | 41.44 | 153.7 | 33.488 | 35.986 | 30.59 | 26.197 | 24.15 | 24.15 |
| Operating Income
| 54.659 | 31.072 | 15.778 | 32.515 | 32.184 | 25.579 | 2.179 | 24.694 | 19.581 | -0.232 | 3.766 | 5.178 | 2.669 | -14.225 | -7.604 | -114.676 | 14.253 | -3.709 | -4.922 | 7.959 | 3.815 | 3.815 |
| Operating Income Ratio
| 0.131 | 0.087 | 0.046 | 0.096 | 0.099 | 0.093 | 0.009 | 0.093 | 0.078 | -0.001 | 0.019 | 0.026 | 0.014 | -0.093 | -0.054 | -0.883 | 0.11 | -0.038 | -0.055 | 0.092 | 0.051 | 0.051 |
| Total Other Income Expenses Net
| -9.059 | -7.133 | -8.306 | -6.105 | -6.168 | -0.592 | -5.24 | -9.465 | -8.019 | -6.579 | -1.284 | -6.955 | -3.535 | -2.268 | -1.986 | -3.434 | -1.843 | -1.07 | -0.78 | -1.303 | -1.008 | -1.008 |
| Income Before Tax
| 45.6 | 23.939 | 7.472 | 26.41 | 26.016 | 24.987 | -3.061 | 15.229 | 11.562 | -6.811 | 2.482 | -1.777 | -0.866 | -16.493 | -9.59 | -118.11 | 12.41 | -4.779 | -5.702 | 6.656 | 2.807 | 2.807 |
| Income Before Tax Ratio
| 0.11 | 0.067 | 0.022 | 0.078 | 0.08 | 0.091 | -0.012 | 0.058 | 0.046 | -0.035 | 0.012 | -0.009 | -0.005 | -0.108 | -0.068 | -0.91 | 0.096 | -0.048 | -0.063 | 0.077 | 0.037 | 0.037 |
| Income Tax Expense
| 7.243 | 1.459 | 1.105 | 4.698 | 3.86 | 8.772 | 0.708 | 1.828 | 1.851 | 2.58 | 5.299 | -3.371 | 0.885 | -0.214 | -0.912 | -1.28 | 0.521 | 0.043 | 0.505 | 0 | 0.169 | 0.169 |
| Net Income
| 25.624 | 15.353 | 3.612 | 12.644 | 11.94 | 7.062 | -1.402 | 4.21 | 2.752 | -3.842 | -0.663 | 1.763 | -0.906 | -4.947 | -6.176 | -85.518 | 11.889 | -4.822 | -6.207 | 6.656 | 2.638 | 2.638 |
| Net Income Ratio
| 0.062 | 0.043 | 0.011 | 0.037 | 0.037 | 0.026 | -0.006 | 0.016 | 0.011 | -0.019 | -0.003 | 0.009 | -0.005 | -0.033 | -0.044 | -0.659 | 0.092 | -0.049 | -0.069 | 0.077 | 0.035 | 0.035 |
| EPS
| 0.2 | 0.13 | 0.032 | 0.11 | 0.12 | 0.085 | -0.019 | 0.07 | 0.05 | -0.068 | -0.012 | 0.033 | -0.018 | -0.1 | -0.12 | -0.25 | 0.25 | -0.1 | -0.13 | 0.14 | 0.055 | 0.054 |
| EPS Diluted
| 0.2 | 0.13 | 0.031 | 0.11 | 0.12 | 0.085 | -0.019 | 0.07 | 0.05 | -0.068 | -0.012 | 0.032 | -0.018 | -0.1 | -0.12 | -0.23 | 0.25 | -0.1 | -0.13 | 0.14 | 0.055 | 0.054 |
| EBITDA
| 80.343 | 57.484 | 39.754 | 57.16 | 55.363 | 52.633 | 22.715 | 42.67 | 37.136 | 15.854 | 22.601 | 15.044 | 13.269 | -4.822 | -0.255 | -109.021 | 19.929 | 1.588 | -0.235 | 11.673 | 7.36 | 7.36 |
| EBITDA Ratio
| 0.193 | 0.162 | 0.116 | 0.169 | 0.17 | 0.191 | 0.089 | 0.161 | 0.149 | 0.08 | 0.112 | 0.076 | 0.071 | -0.032 | -0.002 | -0.84 | 0.154 | 0.016 | -0.003 | 0.135 | 0.098 | 0.098 |