Dutch Bros Inc. income statement
In fiscal 2025, Dutch Bros Inc. reported revenue of $1.64bn, up 27.9% on the year before, operating income of $161m (a 9.8% margin) and net income of $79.8m, or $0.64 per diluted share. Every line below comes from the company's 10-K and 10-Q filings; column headings link to the filing.
Income statement
| Fiscal year | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 238 | 327 | 498 | 739 | 966 | 1,281 | 1,638 | 1,882 |
| Cost of revenue | 142 | 211 | 345 | 558 | 714 | 941 | 1,214 | 1,410 |
| Gross profit | 96 | 116 | 153 | 181 | 251 | 340 | 424 | 472 |
| Selling, general and administrative | 66 | 105 | 265 | 184 | 205 | 234 | 263 | 292 |
| Operating income | 30 | 11 | −111 | −3 | 46 | 106 | 161 | 180 |
| Income before tax | — | — | — | — | 17 | 85 | 136 | — |
| Income tax | 0 | 1 | −2 | 3 | 7 | 18 | 18 | 26 |
| Net income | 0 | 0 | −13 | −5 | 2 | 35 | 80 | 92 |
| Diluted EPS | — | — | −$0.28 | −$0.09 | $0.03 | $0.34 | $0.64 | $0.71 |
| Diluted shares (average) | — | — | 46m | 52m | 62m | 104m | 126m | 129m |
| EBITDA | 40 | 27 | −86 | 42 | 115 | 199 | 276 | 300 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 338 | 343 | 355 | 416 | 424 | 444 | 464 | 551 |
| Cost of revenue | 248 | 255 | 265 | 296 | 317 | 336 | 357 | 400 |
| Gross profit | 90 | 88 | 90 | 120 | 107 | 107 | 107 | 151 |
| Selling, general and administrative | 58 | 72 | 59 | 65 | 65 | 73 | 73 | 81 |
| Operating income | 33 | 16 | 31 | 55 | 41 | 34 | 34 | 70 |
| Income tax | 5 | 1 | 1 | 7 | 8 | 2 | 3 | 13 |
| Net income | 13 | 4 | 15 | 26 | 17 | 21 | 16 | 37 |
| Diluted EPS | $0.11 | $0.02 | $0.13 | $0.20 | $0.14 | $0.17 | $0.13 | $0.28 |
| EBITDA | 56 | 41 | 58 | 75 | 63 | 66 | 73 | 98 |
Compare with peers
- Papa Johns International Inc income statement
- Chagee Holdings Ltd. income statement
- Dave & Buster's Entertainment, Inc. income statement
- Wendy's Co income statement
- Shake Shack Inc. income statement
Head to head: BROS vs PZZABROS vs CHABROS vs PLAYBROS vs WEN
More: Restaurants stocks compared, Consumer Discretionary sector, rankings of US companies