Dutch Bros Inc. balance sheet
At the end of fiscal 2025, Dutch Bros Inc. had total assets of $3.01bn, total liabilities of $2.11bn and shareholders' equity of $681m. It held $269m in cash against $206m of debt: net cash of $63.1m.
Balance sheet
| Fiscal year | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 16 | 32 | 19 | 20 | 134 | 293 | 269 | 269 |
| Receivables | — | 11 | 11 | 12 | 9 | 11 | 18 | 19 |
| Inventory | — | 16 | 23 | 39 | 47 | 36 | 49 | 41 |
| Total current assets | — | 63 | 61 | 82 | 205 | 358 | 357 | 352 |
| Goodwill | 17 | 18 | 19 | 22 | 22 | 22 | 22 | 22 |
| Total assets | — | 260 | 554 | 1,186 | 1,764 | 2,501 | 3,009 | 3,377 |
| Accounts payable | — | 16 | 20 | 21 | 30 | 32 | 38 | 44 |
| Deferred revenue (current) | — | 11 | 23 | 25 | 30 | 43 | 56 | 47 |
| Total current liabilities | — | 60 | 139 | 213 | 138 | 203 | 240 | 261 |
| Short-term debt | — | 4 | 0 | 3 | 4 | 17 | 4 | 4 |
| Long-term debt | — | 24 | 4 | 96 | 93 | 220 | 196 | 195 |
| Total debt | 0 | 43 | 68 | 214 | 104 | 255 | 206 | 204 |
| Total liabilities | — | 184 | 340 | 934 | 1,088 | 1,737 | 2,111 | 2,402 |
| Shareholders' equity | — | 76 | 95 | 129 | 364 | 537 | 681 | 798 |
| Non-controlling interests and other (assets − liabilities − equity) | — | — | 119 | 123 | 312 | 226 | 217 | 177 |
| Net debt (negative = net cash) | −16 | 12 | 49 | 193 | −30 | −38 | −63 | −64 |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 10 | 11 | 12 | 14 | 14 | 18 | 19 | 19 |
| Inventory | 38 | 36 | 38 | 42 | 45 | 49 | 37 | 41 |
| Total current assets | 342 | 358 | 383 | 326 | 341 | 357 | 340 | 352 |
| Goodwill | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 |
| Total assets | 2,432 | 2,501 | 2,765 | 2,812 | 2,922 | 3,009 | 3,105 | 3,377 |
| Accounts payable | 32 | 32 | 32 | 34 | 38 | 38 | 42 | 44 |
| Deferred revenue (current) | 36 | 43 | 40 | 44 | 46 | 56 | 57 | 47 |
| Total current liabilities | 180 | 203 | 197 | 199 | 224 | 240 | 255 | 261 |
| Short-term debt | 16 | 17 | 23 | 4 | 4 | 4 | 4 | 4 |
| Long-term debt | 224 | 220 | 261 | 197 | 196 | 196 | 195 | 195 |
| Total debt | 240 | 237 | 283 | 201 | 200 | 200 | 199 | 198 |
| Total liabilities | 1,679 | 1,737 | 1,969 | 1,978 | 2,057 | 2,111 | 2,185 | 2,402 |
| Shareholders' equity | 523 | 537 | 599 | 636 | 657 | 681 | 696 | 798 |
| Non-controlling interests and other (assets − liabilities − equity) | 230 | 226 | 197 | 198 | 208 | 217 | 224 | 177 |
| Shares outstanding | — | 154m | — | — | — | — | — | — |
Compare with peers
- Papa Johns International Inc balance sheet
- Chagee Holdings Ltd. balance sheet
- Dave & Buster's Entertainment, Inc. balance sheet
- Wendy's Co balance sheet
- Shake Shack Inc. balance sheet
Head to head: BROS vs PZZABROS vs CHABROS vs PLAYBROS vs WEN
More: Restaurants stocks compared, Consumer Discretionary sector, rankings of US companies