8-K Announcements
6Feb 12, 2026·SEC
Nov 5, 2025·SEC
Aug 6, 2025·SEC
Dutch Bros Inc. (BROS) fundamental analysis — strengths, weaknesses & financial health based on data analysis
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
Dutch Bros Inc. (BROS) stock price & volume — 10-year historical chart
Dutch Bros Inc. (BROS) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Dutch Bros Inc. (BROS) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q1 2026Latest | Feb 12, 2026 | $0.17vs $0.10+70.0% | $444Mvs $425M+4.4% |
| Q4 2025 | Nov 5, 2025 | $0.19vs $0.17+13.6% | $424Mvs $414M+2.4% |
| Q3 2025 | Aug 6, 2025 | $0.26vs $0.18+44.4% | $416Mvs $412M+1.0% |
| Q2 2025 | May 7, 2025 | $0.14vs $0.10+35.4% | $355Mvs $344M+3.2% |
Dutch Bros Inc. (BROS) competitors in Coffee and Beverage Chains — business model, growth, and fundamentals comparison
Dutch Bros Inc. (BROS) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
Dutch Bros Inc. (BROS) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 | TTM |
|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 238.37M | 327.41M | 497.88M | 739.01M | 965.78M | 1.28B | 1.64B | 1.54B |
| Revenue Growth % | - | 37.36% | 52.06% | 48.43% | 30.68% | 32.64% | 27.88% | 28.93% |
| Cost of Goods Sold | 142.31M | 211.48M | 344.57M | 558.1M | 714.48M | 940.89M | 1.21B | 1.13B |
| COGS % of Revenue | 59.7% | 64.59% | 69.21% | 75.52% | 73.98% | 73.45% | 74.12% | - |
| Gross Profit | 96.06M▲ 0% | 115.94M▲ 20.7% | 153.3M▲ 32.2% | 180.92M▲ 18.0% | 251.3M▲ 38.9% | 340.13M▲ 35.3% | 423.95M▲ 24.6% | 404.76M▲ 0% |
| Gross Margin % | 40.3% | 35.41% | 30.79% | 24.48% | 26.02% | 26.55% | 25.88% | 26.33% |
| Gross Profit Growth % | - | 20.69% | 32.23% | 18.01% | 38.9% | 35.35% | 24.64% | - |
| Operating Expenses | 65.76M | 104.94M | 264.53M | 183.53M | 205.07M | 234.04M | 262.77M | 261.76M |
| OpEx % of Revenue | 27.59% | 32.05% | 53.13% | 24.83% | 21.23% | 18.27% | 16.04% | - |
| Selling, General & Admin | 65.76M | 104.94M | 264.53M | 183.53M | 205.07M | 234.04M | 262.77M | 261.76M |
| SG&A % of Revenue | 27.59% | 32.05% | 53.13% | 24.83% | 21.23% | 18.27% | 16.04% | - |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | 30.3M▲ 0% | 11M▼ 63.7% | -111.23M▼ 1111.1% | -2.61M▲ 97.7% | 46.22M▲ 1869.6% | 106.09M▲ 129.5% | 161.18M▲ 51.9% | 143M▲ 0% |
| Operating Margin % | 12.71% | 3.36% | -22.34% | -0.35% | 4.79% | 8.28% | 9.84% | 9.3% |
| Operating Income Growth % | - | -63.69% | -1111.15% | 97.65% | 1869.6% | 129.53% | 51.92% | - |
| EBITDA | 39.97M | 26.54M | -86.01M | 42.12M | 115.36M | 199.1M | 276.31M | 242.9M |
| EBITDA Margin % | 16.77% | 8.11% | -17.28% | 5.7% | 11.94% | 15.54% | 16.87% | 15.8% |
| EBITDA Growth % | - | -33.6% | -424.11% | 148.97% | 173.9% | 72.59% | 38.78% | 35.19% |
| D&A (Non-Cash Add-back) | 9.67M | 15.54M | 25.22M | 44.73M | 69.14M | 93M | 115.13M | 99.9M |
| EBIT | 30.82M | 10.64M | -112.47M | 1.36M | 49.24M | 111.91M | 161.18M | 139.32M |
| Net Interest Income | -2.35M | -3.74M | -7.09M | -18.02M | -32.32M | -27.02M | -28.3M | -27.37M |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 2.35M | 3.74M | 7.09M | 18.02M | 32.32M | 27.02M | 28.3M | 27.37M |
| Other Income/Expense | -1.82M | -4.1M | -8.33M | -14.04M | -29.3M | -21.21M | -25.56M | -31.04M |
| Pretax Income | 28.48M▲ 0% | 6.9M▼ 75.8% | -119.56M▼ 1832.5% | -16.65M▲ 86.1% | 16.92M▲ 201.6% | 84.89M▲ 401.7% | 135.62M▲ 59.8% | 111.95M▲ 0% |
| Pretax Margin % | 11.95% | 2.11% | -24.01% | -2.25% | 1.75% | 6.63% | 8.28% | 7.28% |
| Income Tax | 89K | 1.18M | -1.63M | 2.6M | 6.97M | 18.43M | 18.35M | 17.47M |
| Effective Tax Rate % | 0.31% | 17.04% | 1.36% | -15.61% | 41.18% | 21.72% | 13.53% | 15.6% |
| Net Income | 28.39M▲ 0% | 5.72M▼ 79.8% | -12.68M▼ 321.5% | -4.75M▲ 62.5% | 1.72M▲ 136.1% | 35.26M▲ 1952.3% | 79.84M▲ 126.5% | 62.08M▲ 0% |
| Net Margin % | 11.91% | 1.75% | -2.55% | -0.64% | 0.18% | 2.75% | 4.87% | 4.04% |
| Net Income Growth % | - | -79.83% | -321.47% | 62.51% | 136.15% | 1952.27% | 126.45% | 105.28% |
| Net Income (Continuing) | 28.39M | 5.72M | -117.93M | -19.25M | 9.95M | 66.45M | 117.28M | 94.49M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 119.21M | 122.86M | 311.58M | 226.5M | 217.05M | 208.47M |
| EPS (Diluted) | 0.61▲ 0% | 0.00▼ 100.0% | -0.28▲ 0% | -0.09▲ 67.3% | 0.03▲ 130.2% | 0.31▲ 1019.1% | 0.63▲ 103.2% | 0.49▲ 0% |
| EPS Growth % | - | -100% | - | 67.29% | 130.24% | 1019.13% | 103.23% | 69.3% |
| EPS (Basic) | 0.61 | 0.00 | -0.28 | -0.09 | 0.03 | 0.31 | 0.64 | - |
| Diluted Shares Outstanding | 46.75M | 46.75M | 45.86M | 51.87M | 62.07M | 114.75M | 125.76M | 127.38M |
| Basic Shares Outstanding | 46.75M | 46.75M | 45.86M | 51.87M | 62.07M | 114.24M | 125.33M | 126.99M |
| Dividend Payout Ratio | - | 135.37% | - | - | - | - | - | - |
Dutch Bros Inc. (BROS) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 | TTM |
|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 36.85M | 63.07M | 61.29M | 82.32M | 205.26M | 357.94M | 357.38M | 341.14M |
| Cash & Short-Term Investments | 15.58M | 31.64M | 18.51M | 20.18M | 133.54M | 293.35M | 269.4M | 267.19M |
| Cash Only | 15.58M | 31.64M | 18.51M | 20.18M | 133.54M | 293.35M | 269.4M | 267.19M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 6.62M | 10.84M | 10.64M | 11.97M | 9.12M | 10.6M | 18.39M | 14.3M |
| Days Sales Outstanding | 10.14 | 12.08 | 7.8 | 5.91 | 3.45 | 3.02 | 4.1 | 2.97 |
| Inventory | 10.91M | 15.58M | 23.34M | 39.23M | 46.95M | 36.49M | 48.92M | 45.3M |
| Days Inventory Outstanding | 28 | 26.89 | 24.73 | 25.66 | 23.99 | 14.15 | 14.7 | 13.09 |
| Other Current Assets | 3.73M | 5.01M | 0 | 10.95M | 15.64M | 17.5M | 20.67M | 14.35M |
| Total Non-Current Assets | 131.43M | 196.59M | 492.41M | 1.1B | 1.56B | 2.14B | 2.65B | 2.58B |
| Property, Plant & Equipment | 103.18M | 165.42M | 302M | 782.71M | 1.12B | 1.37B | 1.68B | 1.6B |
| Fixed Asset Turnover | 2.31x | 1.98x | 1.65x | 0.94x | 0.86x | 0.93x | 0.98x | 1.04x |
| Goodwill | 16.53M | 18.07M | 18.71M | 21.63M | 21.63M | 21.63M | 0 | 21.63M |
| Intangible Assets | 10.55M | 11.32M | 11.1M | 8.8M | 5.42M | 2.95M | 0 | 1.76M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 837K | 832K | 0 | 115K |
| Other Non-Current Assets | 1.18M | 1.57M | 1.56M | 2.13M | 3.03M | 1.76M | 25.52M | 18.99M |
| Total Assets | 168.28M▲ 0% | 259.66M▲ 54.3% | 553.7M▲ 113.2% | 1.19B▲ 114.3% | 1.76B▲ 48.7% | 2.5B▲ 41.8% | 3.01B▲ 20.3% | 2.92B▲ 0% |
| Asset Turnover | 1.42x | 1.26x | 0.90x | 0.62x | 0.55x | 0.51x | 0.54x | 0.56x |
| Asset Growth % | - | 54.3% | 113.24% | 114.26% | 48.69% | 41.78% | 20.32% | 113.62% |
| Total Current Liabilities | 32.9M | 59.87M | 138.73M | 212.68M | 138.12M | 203.07M | 240.5M | 224.46M |
| Accounts Payable | 13.04M | 16.09M | 20.44M | 21.27M | 29.96M | 32.23M | 37.63M | 38.24M |
| Days Payables Outstanding | 33.46 | 27.77 | 21.65 | 13.91 | 15.3 | 12.5 | 11.31 | 10.93 |
| Short-Term Debt | 4.19M | 21.12M | 64.21M | 113.47M | 4.49M | 17.31M | 40.35M | 3.88M |
| Deferred Revenue (Current) | 7.5M | 11.19M | 22.81M | 25.34M | 30.35M | 42.87M | 55.66M | 171.72M |
| Other Current Liabilities | 8.16M | 11.46M | 6.92M | 25.64M | 22.19M | 7.14M | 99.17M | 64.19M |
| Current Ratio | 1.12x | 1.05x | 0.44x | 0.39x | 1.49x | 1.76x | 1.49x | 1.49x |
| Quick Ratio | 0.79x | 0.79x | 0.27x | 0.20x | 1.15x | 1.58x | 1.28x | 1.28x |
| Cash Conversion Cycle | 4.67 | 11.2 | 10.88 | 17.66 | 12.13 | 4.67 | 7.49 | 5.12 |
| Total Non-Current Liabilities | 57.37M | 123.8M | 201.24M | 721.71M | 949.97M | 1.53B | 1.02B | 1.83B |
| Long-Term Debt | 22.88M | 74M | 3.5M | 96.3M | 93.17M | 219.75M | 196.29M | 196M |
| Capital Lease Obligations | 20.83M | 0 | 79.59M | 398.36M | 559.19M | 678.61M | 0 | 2.94B |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 9.64M | 45.05M | 113.12M | 220.93M | 290.93M | 627.77M | 813.35M | 3.07B |
| Total Liabilities | 90.27M | 183.67M | 339.97M | 934.38M | 1.09B | 1.74B | 2.11B | 2.06B |
| Total Debt | 47.91M | 95.12M | 150.69M | 625.42M | 676.58M | 942.91M | 236.64M | 1.04B |
| Net Debt | 32.32M | 63.48M | 132.18M | 605.24M | 543.04M | 649.55M | -32.76M | 769.38M |
| Debt / Equity | 0.61x | 1.25x | 0.71x | 2.48x | 1.00x | 1.23x | 0.26x | 0.26x |
| Debt / EBITDA | 1.20x | 3.58x | - | 14.85x | 5.87x | 4.74x | 0.86x | 4.27x |
| Net Debt / EBITDA | 0.81x | 2.39x | - | 14.37x | 4.71x | 3.26x | -0.12x | -0.12x |
| Interest Coverage | 12.91x | 2.94x | -15.68x | -0.14x | 1.43x | 3.93x | 5.69x | 5.09x |
| Total Equity | 78.02M▲ 0% | 75.99M▼ 2.6% | 213.73M▲ 181.3% | 251.98M▲ 17.9% | 675.92M▲ 168.2% | 763.87M▲ 13.0% | 897.87M▲ 17.5% | 865.03M▲ 0% |
| Equity Growth % | - | -2.6% | 181.26% | 17.9% | 168.25% | 13.01% | 17.54% | 56.62% |
| Book Value per Share | 1.67 | 1.63 | 4.66 | 4.86 | 10.89 | 6.66 | 7.14 | 6.79 |
| Total Shareholders' Equity | 78.02M | 75.99M | 94.52M | 129.12M | 364.35M | 537.37M | 680.82M | 656.56M |
| Common Stock | -859.71M | -1.46B | 2K | 2K | 2K | 1K | 1K | 1K |
| Retained Earnings | 0 | 0 | -12.68M | -17.31M | -15.59M | 19.67M | 99.51M | 78.14M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 0 | 0 | 813K | 544K | 628K | 48K | 162K |
| Minority Interest | 0 | 0 | 119.21M | 122.86M | 311.58M | 226.5M | 217.05M | 208.47M |
Dutch Bros Inc. (BROS) cash flow — operating, investing & free cash flow history
| Line item | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 | TTM |
|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 56.7M | 53.55M | 80.38M | 59.88M | 139.91M | 246.43M | 295.55M | 295.55M |
| Operating CF Margin % | 23.79% | 16.36% | 16.14% | 8.1% | 14.49% | 19.24% | 18.04% | - |
| Operating CF Growth % | - | -5.56% | 50.1% | -25.5% | 133.65% | 76.13% | 19.93% | 85.59% |
| Net Income | 28.39M | 5.72M | -119.98M | -19.25M | 1.72M | 66.45M | 117.28M | 62.08M |
| Depreciation & Amortization | 9.67M | 15.54M | 25.22M | 44.73M | 47.83M | 93M | 115.13M | 108.91M |
| Stock-Based Compensation | 6.76M | 35.09M | 157.72M | 41.66M | 39.22M | 11.48M | 18.02M | 16.77M |
| Deferred Taxes | 0 | 475K | -2.66M | 1.08M | 5.95M | 15.42M | 17.62M | 14.73M |
| Other Non-Cash Items | 330K | 98K | 2.22M | 6.8M | 39.18M | 13.16M | 27.5M | 24.57M |
| Working Capital Changes | 11.56M | -3.37M | 17.86M | -15.13M | 6.02M | 46.91M | 0 | 18.66M |
| Change in Receivables | -612K | -4.22M | 193K | -1.32M | 2.84M | -1.47M | -7.79M | -3.94M |
| Change in Inventory | 222K | -4.59M | -7.67M | -15.82M | 0 | 10.46M | -12.43M | -6.91M |
| Change in Payables | 3.53M | -518K | 2.15M | 1.61M | 3.9M | 3.66M | 3.71M | 1.55M |
| Cash from Investing | -39.95M | -45.57M | -121.09M | -192.57M | -227.28M | -212.07M | -241.07M | -212.65M |
| Capital Expenditures | -39.47M | -40.58M | -118.44M | -187.88M | -228.46M | -221.74M | -241.13M | -212.74M |
| CapEx % of Revenue | 16.56% | 12.39% | 23.79% | 25.42% | 23.66% | 17.31% | 14.72% | - |
| Acquisitions | -530K | -5.09M | -5.39M | -6.05M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - |
| Other Investing | 47K | 99K | 2.74M | 1.36M | 1.18M | 9.67M | 66K | 91K |
| Cash from Financing | -12.68M | 8.08M | 27.58M | 134.36M | 200.73M | 125.45M | -78.43M | -79.44M |
| Debt Issued (Net) | -6.05M | 15.83M | 21.24M | 141.26M | -126.1M | 128.41M | 0 | -52.95M |
| Equity Issued (Net) | 0 | 0 | 1000K | -1000K | 1000K | -1000K | 0 | -1000K |
| Dividends Paid | -6.63M | -7.75M | -213.31M | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | -287.66M | -3.9M | 0 | -1.07M | 0 | -1.02M |
| Other Financing | 0 | 0 | -17.54M | -3M | -4.37M | -1.89M | -78.43M | -25.47M |
| Net Change in Cash | 4.07M▲ 0% | 16.06M▲ 294.1% | -13.13M▼ 181.8% | 1.67M▲ 112.7% | 113.37M▲ 6680.3% | 159.81M▲ 41.0% | -23.95M▼ 115.0% | -13.94M▲ 0% |
| Free Cash Flow | 17.24M▲ 0% | 12.97M▼ 24.7% | -38.07M▼ 393.4% | -128M▼ 236.2% | -88.54M▲ 30.8% | 24.69M▲ 127.9% | 54.41M▲ 120.3% | 65.41M▲ 0% |
| FCF Margin % | 7.23% | 3.96% | -7.65% | -17.32% | -9.17% | 1.93% | 3.32% | 4.25% |
| FCF Growth % | - | -24.73% | -393.43% | -236.22% | 30.82% | 127.89% | 120.34% | 723.52% |
| FCF per Share | 0.37 | 0.28 | -0.83 | -2.47 | -1.43 | 0.22 | 0.43 | 0.43 |
| FCF Conversion (FCF/Net Income) | 2.00x | 9.35x | -6.34x | -12.60x | 81.44x | 6.99x | 3.70x | 1.05x |
| Interest Paid | 2.42M | 3.83M | 7.35M | 17.61M | 34.97M | 39.1M | 0 | 39.17M |
| Taxes Paid | 103K | 338K | 886K | 1.32M | 1.73M | 2.25M | 0 | 1.33M |
Dutch Bros Inc. (BROS) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM |
|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | 7.43% | -8.75% | -2.04% | 0.37% | 4.9% | 9.61% | 7.18% |
| Return on Invested Capital (ROIC) | 6.6% | -34.37% | -0.33% | 3.34% | 6.05% | 10.61% | 10.61% |
| Gross Margin | 35.41% | 30.79% | 24.48% | 26.02% | 26.55% | 25.88% | 26.33% |
| Net Margin | 1.75% | -2.55% | -0.64% | 0.18% | 2.75% | 4.87% | 4.04% |
| Debt / Equity | 1.25x | 0.71x | 2.48x | 1.00x | 1.23x | 0.26x | 0.26x |
| Interest Coverage | 2.94x | -15.68x | -0.14x | 1.43x | 3.93x | 5.69x | 5.09x |
| FCF Conversion | 9.35x | -6.34x | -12.60x | 81.44x | 6.99x | 3.70x | 1.05x |
| Revenue Growth | 37.36% | 52.06% | 48.43% | 30.68% | 32.64% | 27.88% | 28.93% |
Dutch Bros Inc. (BROS) SEC filings — annual & quarterly reports (10-K, 10-Q)
Feb 12, 2026·SEC
Nov 5, 2025·SEC
Aug 6, 2025·SEC
Dutch Bros Inc. (BROS) stock FAQ — growth, dividends, profitability & financials explained
Dutch Bros Inc. (BROS) reported $1.54B in revenue for fiscal year 2025. This represents a 545% increase from $238.4M in 2019.
Dutch Bros Inc. (BROS) grew revenue by 27.9% over the past year. This is strong growth.
Yes, Dutch Bros Inc. (BROS) is profitable, generating $62.1M in net income for fiscal year 2025 (4.9% net margin).
Dutch Bros Inc. (BROS) has a return on equity (ROE) of 9.6%. This is below average, suggesting room for improvement.
Dutch Bros Inc. (BROS) generated $65.4M in free cash flow for fiscal year 2025. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.
Dutch Bros Inc. (BROS) financial analysis — history, returns, DCA and operating performance tools
Historical returns with dividends reinvested
Dollar cost averaging vs lump sum
Yield, growth, payout safety & DRIP
EPS trends, net income & profitability
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of market, efficiency and balance-sheet ratios
DCF intrinsic value, peer multiples & estimates