grepcent public filings, reorganized for comparison

Dutch Bros Inc. (BROS)

CIK: 0001866581. SIC: 5810 Retail-Eating & Drinking Places. Latest 10-K as of: 2026-02-13.

SIC breadcrumb: Retail Trade > Eating And Drinking Places > SIC 5810 Retail-Eating & Drinking Places

SEC company page: https://www.sec.gov/edgar/browse/?CIK=1866581. Latest filing source: 0001866581-26-000006.

Informational only. Descriptive public-record data — not a rating, forecast, or investment advice. See Disclaimer.

At a glance

FY2025 · period end 2025-12-31 · filed 2026-02-13 · accession 0001866581-26-000006 · source: SEC companyfacts

Revenue
1,638,159,000 USD verified
Net income
79,842,000 USD verified
Assets
3,009,314,000 USD verified
Free cash flow
54,411,000 USD computed
Net margin
4.87% computed
Operating margin
9.84% computed
Revenue YoY
+27.88% computed
ROE
11.73% computed

Computed values are grepcent-computed from the verified facts above and may differ from ratios the company itself reports. Free cash flow = operating cash flow − capital expenditures. Net margin = net income ÷ revenue. Operating margin = operating income ÷ revenue. Revenue YoY = FY2025 revenue ÷ FY2024 revenue − 1 (consecutive fiscal years only). ROE = net income ÷ period-end stockholders' equity.

No market price, no rating, no forecast on this site. Not investment advice.

Peer & cluster context

Peer percentile fingerprint

BROS ratios vs SIC peers. Source: grepcent computed from latest SEC companyfacts ratios; peer set SIC major-group 58; per-ratio N printed.BROS ratios vs SIC peers. Source: grepcent computed from latest SEC companyfacts ratios; peer set SIC major-group 58; per-ratio N printed.RatioBROSPeer medianPercentileNNet margin4.9%3.5%6031Operating margin9.8%5.0%7129Revenue growth27.9%5.4%10031FCF margin3.3%4.1%4331ROE11.7%8.7%6823ROA2.7%2.7%5031Liabilities / equity3.102.375923Current ratio1.490.957331

Percentile = share of the N covered peers reporting that ratio whose value is lower (ties counted half); computed among grepcent-covered companies in SIC major-group 58 Eating And Drinking Places, not the whole market. A higher percentile means a higher value of the ratio, not a better company. Ratios with fewer than 8 reporting peers are omitted. Latest reported values per company; fiscal periods may differ. Descriptive arithmetic - not a score, rating, or ranking.

Selected Fundamentals

MetricValueUnitFYFiled
Revenue1,638,159,000USD20252026-02-13
Net income79,842,000USD20252026-02-13
Assets3,009,314,000USD20252026-02-13

Financials

Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-13. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001866581.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.

Download these verified figures (annual + quarterly, with per-value filing provenance): JSON · CSV

Flow metrics use full-year FY periods from 10-K/10-K/A filings; balance-sheet metrics use FY-end instants. Free cash flow = operating cash flow - capital expenditures. Missing metrics are omitted rather than fabricated.

Metric2019202020212022202320242025
Revenue238,368,000327,413,000497,876,000739,012,000965,776,0001,281,015,0001,638,159,000
Net income0.000.00-12,679,000-4,753,0001,718,00035,258,00079,842,000
Operating income30,297,00011,000,000-111,226,000-2,612,00046,222,000106,093,000161,180,000
Diluted EPS-0.28-0.090.030.340.64
Operating cash flow56,702,00053,549,00080,375,00059,883,000139,915,000246,432,000295,545,000
Capital expenditures39,465,00040,575,000118,444,000187,880,000228,457,000221,738,000241,134,000
Assets259,659,000553,700,0001,186,360,0001,764,010,0002,501,085,0003,009,314,000
Liabilities183,669,000339,971,000934,384,0001,088,089,0001,737,220,0002,111,445,000
Stockholders' equity75,990,00094,516,000129,118,000364,345,000537,369,000680,818,000
Cash and cash equivalents31,640,00018,506,00020,178,000133,545,000293,354,000269,404,000
Free cash flow17,237,00012,974,000-38,069,000-127,997,000-88,542,00024,694,00054,411,000

Ratios

ROE and ROA use period-end equity/assets. Liabilities / equity uses total liabilities divided by stockholders' equity. Current ratio uses current assets divided by current liabilities when both are reported.

Metric2019202020212022202320242025
Net margin0.00%0.00%-2.55%-0.64%0.18%2.75%4.87%
Operating margin12.71%3.36%-22.34%-0.35%4.79%8.28%9.84%
Return on equity0.00%-13.41%-3.68%0.47%6.56%11.73%
Return on assets0.00%-2.29%-0.40%0.10%1.41%2.65%
Liabilities / equity2.423.607.242.993.233.10
Current ratio1.050.440.391.491.761.49

Industry Peer Context

Each number-line places BROS against the min, median, and max of latest reported values among companies in the same SIC industry when at least three peers report that ratio.

Net margin peer context

BROS Net margin versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 5810; peer count 6.BROS Net margin versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 5810; peer count 6.6 SIC peersMin -121.2%Median 4.0%Max 7.6%BROS 4.9%

Operating margin peer context

BROS Operating margin versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 5810; peer count 6.BROS Operating margin versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 5810; peer count 6.6 SIC peersMin -28.2%Median 6.1%Max 15.8%BROS 9.8%

ROE peer context

BROS ROE versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 5810; peer count 5.BROS ROE versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 5810; peer count 5.5 SIC peersMin -50.1%Median 8.7%Max 140.6%BROS 11.7%

ROA peer context

BROS ROA versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 5810; peer count 6.BROS ROA versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 5810; peer count 6.6 SIC peersMin -38.9%Median 2.5%Max 5.8%BROS 2.7%

Financial Bridges

Waterfall figures reconcile reported SEC companyfacts components. Missing bridges are omitted when required components are not present for the same fiscal year.

Free cash flow = operating cash flow - capital expenditures

BROS FY2025 free cash flow bridge from reported figures.BROS FY2025 free cash flow bridge from reported figures.BROS free cash flow bridgeFY2025: operating cash flow less capital expendituresSource: SEC companyfacts FY2025.Free cash flow bridgeReported amount$0.0B$250.0M$500.0M$295.5MOperating cash flow-$241.1MCapex$54.4MFree cash flow

Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0001866581-26-000006; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0001866581-26-000006; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0001866581-26-000006; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment

Financial Charts

BROS revenue, last 5 periods. Source: SEC companyfacts FY2025.BROS revenue, last 5 periods. Source: SEC companyfacts FY2025.BROS RevenueLatest point: FY2025 = $1.6BSource: SEC companyfacts FY2025.Fiscal yearReported revenue$0.0B$1.0B$2.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001866581-26-000006; filed 2026-02-13. Concept: RevenueFromContractWithCustomerExcludingAssessedTax. Source concepts: us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax.

BROS net income, last 5 periods. Source: SEC companyfacts FY2025.BROS net income, last 5 periods. Source: SEC companyfacts FY2025.BROS Net incomeLatest point: FY2025 = $79.8MSource: SEC companyfacts FY2025.Fiscal yearNet income-$250.0M$0.0B$250.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001866581-26-000006; filed 2026-02-13. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.

BROS operating income, last 5 periods. Source: SEC companyfacts FY2025.BROS operating income, last 5 periods. Source: SEC companyfacts FY2025.BROS Operating incomeLatest point: FY2025 = $161.2MSource: SEC companyfacts FY2025.Fiscal yearOperating income-$250.0M$0.0B$250.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001866581-26-000006; filed 2026-02-13. Concept: OperatingIncomeLoss. Source concepts: us-gaap:OperatingIncomeLoss.

BROS diluted eps, last 5 periods. Source: SEC companyfacts FY2025.BROS diluted eps, last 5 periods. Source: SEC companyfacts FY2025.BROS Diluted EPSLatest point: FY2025 = $0.64/shareSource: SEC companyfacts FY2025.Fiscal yearDiluted EPS (USD/share)-$0.50/share$0.00/share$1.00/shareFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001866581-26-000006; filed 2026-02-13. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.

BROS operating cash flow, last 5 periods. Source: SEC companyfacts FY2025.BROS operating cash flow, last 5 periods. Source: SEC companyfacts FY2025.BROS Operating cash flowLatest point: FY2025 = $295.5MSource: SEC companyfacts FY2025.Fiscal yearOperating cash flow$0.0B$250.0M$500.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001866581-26-000006; filed 2026-02-13. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.

BROS capital expenditures, last 5 periods. Source: SEC companyfacts FY2025.BROS capital expenditures, last 5 periods. Source: SEC companyfacts FY2025.BROS Capital expendituresLatest point: FY2025 = $241.1MSource: SEC companyfacts FY2025.Fiscal yearCapital expenditures$0.0B$125.0M$250.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001866581-26-000006; filed 2026-02-13. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.

BROS assets, last 5 periods. Source: SEC companyfacts FY2025.BROS assets, last 5 periods. Source: SEC companyfacts FY2025.BROS AssetsLatest point: FY2025 = $3.0BSource: SEC companyfacts FY2025.Fiscal yearAssets$0.0B$2.0B$4.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001866581-26-000006; filed 2026-02-13. Concept: Assets. Source concepts: us-gaap:Assets.

BROS liabilities, last 5 periods. Source: SEC companyfacts FY2025.BROS liabilities, last 5 periods. Source: SEC companyfacts FY2025.BROS LiabilitiesLatest point: FY2025 = $2.1BSource: SEC companyfacts FY2025.Fiscal yearLiabilities$0.0B$2.0B$4.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001866581-26-000006; filed 2026-02-13. Concept: Liabilities. Source concepts: us-gaap:Liabilities.

BROS stockholders' equity, last 5 periods. Source: SEC companyfacts FY2025.BROS stockholders' equity, last 5 periods. Source: SEC companyfacts FY2025.BROS Stockholders' equityLatest point: FY2025 = $680.8MSource: SEC companyfacts FY2025.Fiscal yearStockholders' equity$0.0B$375.0M$750.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001866581-26-000006; filed 2026-02-13. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.

BROS cash and cash equivalents, last 5 periods. Source: SEC companyfacts FY2025.BROS cash and cash equivalents, last 5 periods. Source: SEC companyfacts FY2025.BROS Cash and cash equivalentsLatest point: FY2025 = $269.4MSource: SEC companyfacts FY2025.Fiscal yearCash and cash equivalents$0.0B$250.0M$500.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001866581-26-000006; filed 2026-02-13. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.

BROS free cash flow, last 5 periods. Source: SEC companyfacts FY2025.BROS free cash flow, last 5 periods. Source: SEC companyfacts FY2025.BROS Free cash flowLatest point: FY2025 = $54.4MSource: SEC companyfacts FY2025.Fiscal yearFree cash flow-$250.0M$0.0B$250.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001866581-26-000006; filed 2026-02-13. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.

As-reported value updates

3 tracked differences above grepcent's stated thresholds were found between the earliest XBRL-filed value and the value currently on file for the same fiscal period.

View the filing-by-filing ledger →

Quarterly

Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-08-06. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001866581.json.

Flow metrics use discrete quarter-length periods from 10-Q/10-Q/A filings. Q4 revenue and net income are derived only when annual FY and nine-month YTD facts exist for the same fiscal year; derived Q4 values are labeled. EPS Q4 is not derived.

QuarterEnd DateRevenueNet IncomeDiluted EPSMethod
2022-Q32022-09-300.03reported discrete quarter
2023-Q12023-03-31-0.07reported discrete quarter
2023-Q22023-06-300.05reported discrete quarter
2023-Q32023-09-30264,507,0004,210,0000.07reported discrete quarter
2023-Q42023-12-31254,123,000-1,402,000derived Q4 = FY annual - nine-month YTD
2024-Q12024-03-31275,099,0007,062,0000.08reported discrete quarter
2024-Q22024-06-30324,918,00011,940,0000.12reported discrete quarter
2024-Q32024-09-30338,212,00012,644,0000.11reported discrete quarter
2024-Q42024-12-31342,786,0003,612,000derived Q4 = FY annual - nine-month YTD
2025-Q12025-03-31355,152,00015,353,0000.13reported discrete quarter
2025-Q22025-06-30415,813,00025,624,0000.20reported discrete quarter
2025-Q32025-09-30423,584,00017,495,0000.14reported discrete quarter
2025-Q42025-12-31443,610,00021,370,000derived Q4 = FY annual - nine-month YTD
2026-Q12026-03-31464,412,00016,097,0000.13reported discrete quarter
2026-Q22026-06-30550,851,00037,410,0000.28reported discrete quarter

Quarterly Charts

BROS quarterly revenue, last 12 periods. Source: SEC companyfacts 2026-Q2.BROS quarterly revenue, last 12 periods. Source: SEC companyfacts 2026-Q2.BROS Quarterly RevenueLatest point: 2026-Q2 = $550.9MSource: SEC companyfacts 2026-Q2.Fiscal quarterQuarterly Revenue$0.0B$375.0M$750.0M2023-Q32023-Q42024-Q12024-Q22024-Q32024-Q42025-Q12025-Q22025-Q32025-Q42026-Q12026-Q2

Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-30; accession 0001866581-26-000133; filed 2026-08-06. Concept: RevenueFromContractWithCustomerExcludingAssessedTax. Source concepts: us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax.

BROS quarterly net income, last 12 periods. Source: SEC companyfacts 2026-Q2.BROS quarterly net income, last 12 periods. Source: SEC companyfacts 2026-Q2.BROS Quarterly Net incomeLatest point: 2026-Q2 = $37.4MSource: SEC companyfacts 2026-Q2.Fiscal quarterQuarterly Net income-$250.0M$0.0B$250.0M2023-Q32023-Q42024-Q12024-Q22024-Q32024-Q42025-Q12025-Q22025-Q32025-Q42026-Q12026-Q2

Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-30; accession 0001866581-26-000133; filed 2026-08-06. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.

BROS quarterly diluted eps, last 12 periods. Source: SEC companyfacts 2026-Q2.BROS quarterly diluted eps, last 12 periods. Source: SEC companyfacts 2026-Q2.BROS Quarterly Diluted EPSLatest point: 2026-Q2 = $0.28/shareSource: SEC companyfacts 2026-Q2.Fiscal quarterQuarterly Diluted EPS (USD/share)-$0.50/share$0.00/share$0.50/share2022-Q32023-Q12023-Q22023-Q32024-Q12024-Q22024-Q32025-Q12025-Q22025-Q32026-Q12026-Q2

Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-30; accession 0001866581-26-000133; filed 2026-08-06. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.

Business

Read BROS's verbatim Item 1 Business section from its latest 10-K: Business.

Risk Factors

Read BROS's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.

Latest quarter (10-Q)

Latest 10-Q source: 0001866581-26-000133.

Extracted structurally from real Item 2 body heading to real Item 3/4 boundary. Confidence: high. Filing date: 2026-08-06. Report date: 2026-06-30.

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Reconciliation of GAAP to non-GAAP results is provided in the section “Non-GAAP Financial Measures” in Part I, Item 2 “Management’s Discussion and Analysis of Financial Condition and Results of Operations”. Non-GAAP financial measures included herein are segment contribution, EBITDA, adjusted EBITDA, and adjusted selling, general and administrative.

Index to Management’s Discussion and Analysis of Financial Condition and Results of Operations

SectionPage
Overview31
Impact of Global Events31
Results of Operations32
Key Performance Indicators33
Company-operated Shops Results35
Franchising and Other Segment Performance37
Selling, General, and Administrative38
Other Expense38
Income Tax Expense38
Liquidity and Capital Resources39
Non-GAAP Financial Measures40

Dutch Bros Inc.| Form 10-Q | 30

Table of Contents

Overview

Dutch Bros Inc. (NYSE: BROS) is a fun-loving, mind-blowing drive-thru specialty beverage leader dedicated to making a massive difference, one cup at a time. It was founded in Grants Pass, Oregon, in 1992 and now shares its vibrant culture and fully customizable drinks at 1,225 locations as of June 30, 2026. Dutch Bros serves a wide variety of unique, handcrafted beverages such as its exclusive Dutch Bros Rebel® energy drink, Myst Energy RefresherTM, specialty coffee, nitrogen-infused cold brew, tea, lemonade, soda and more.

Impact of Global Events

General Macroeconomic Uncertainties

As a retailer that is dependent upon consumer discretionary spending, our results of operations are sensitive to changes in macroeconomic conditions. Inflation or consumer recession concerns, coupled with a rise in the U.S. unemployment rate, may have a material adverse effect on our business, financial condition or results of operations. Our customers may have or in the future may have less money available for discretionary purchases and may reduce or stop purchasing our products.

On a macro level, conditions, including changes in tariffs, tax laws, interest rates, inflation, commodity costs, geopolitical conflicts, and significant weather events, have created significant uncertainty in the global economy. While we are not able to fully predict the potential impacts of these conditions, we do not currently believe any potential impacts of these macroeconomic conditions would be material to our business.

Minimum Wage Increases

We expect pressures from minimum wage increases to continue to affect our operating results in the foreseeable future. Several states that we operate in have increased their minimum wage requirements in recent years. While these pressures have impacted our operating results, we have taken measures to gradually increase our menu prices, adjust our Dutch Rewards loyalty program, and make operating adjustments that increase productivity to help offset them. Menu price increases may lead to decreases in consumer demand. We will continue to evaluate further pricing actions to protect our operating results, however, if there is a time lag between increasing costs and our ability to increase menu prices or take other action in response, or if we choose not to pass on the cost increases by increasing menu prices, our operating results could be negatively affected.

Dutch Bros Inc.| Form 10-Q | 31

Table of Contents

Results of Operations

As of June 30, 2026, we had 1,225 systemwide shops in 25 states, an increase of approximately 17.4% from the same period in the prior year. For the six months ended June 30, 2026, we generated $1,015.3 million of revenue, $75.3 million of net income, and $0.41 of income per diluted share. We have two reportable operating segments: Company-operated shops and Franchising and other.

2026 vs 2025
Increase in total shops17.4%
Increase in total revenue31.7%

Dutch Bros Inc.| Form 10-Q | 32

Table of Contents

Key Performance Indicators

The key performance indicators that we use to effectively manage and evaluate our business are as follows:

Three Months Ended June 30,Six Months Ended June 30,
(dollars in thousands; unaudited)2026202520262025
Shop count, beginning of period
Company-operated844695811670
Franchised333317325312
Total shop count1,1771,0121,136982
Company-operated new openings44307755
Franchised new openings41126
Shop count, end of period
Company-operated888725888725
Franchised337318337318
Total shop count1,2251,0431,2251,043
Systemwide AUV 1N/AN/A$2,193$2,053
Company-operated shops AUV 1N/AN/A$2,164$1,982
Systemwide same shop sales 1, 25.8%6.1%6.9%5.3%
Ticket4.1%2.4%3.6%3.0%
Transactions1.7%3.7%3.3%2.3%
Company-operated same shop sales 18.3%7.8%9.3%7.2%
Ticket4.9%1.9%4.3%2.6%
Transactions3.4%5.9%5.0%4.6%
Systemwide sales 2$703,320$571,273$1,312,919$1,060,945
Company-operated shops operating weeks 311,1899,18421,68217,921
Franchising shops operating weeks 34,3534,1198,5838,130
Dutch Rewards transactions as a percentage of total transactions 473%72%74%72%

Dutch Bros Inc.| Form 10-Q | 33

Table of Contents

Three Months Ended June 30,Six Months Ended June 30,
2026202520262025
(dollars in thousands; unaudited)$%$%$%$%
Company-operated shops revenues510,031100.0380,500100.0939,088100.0706,921100.0
Company-operated shops gross profit123,30124.292,55224.3209,08322.3164,05023.2
Company-operated shops contribution155,97030.6118,23631.1277,27429.5214,30130.3
Selling, general, and administrative expenses80,65114.665,38515.7153,82715.2124,30616.1
Adjusted selling, general, and administrative expenses72,49113.258,70914.1138,00313.6112,20614.6
Net income51,6059.438,3579.275,2697.460,8377.9
Adjusted EBITDA113,71420.689,00321.4193,08719.0151,90919.7

_________________

1    Starting in 2026, AUVs are determined based on the net sales for any trailing twelve-month period for systemwide and company-operated shops, and same shop sales represent the percentage change in year-over-year sales, for the comparable shop base, that have been open at least 15 complete months as of the first day of the quarterly reporting period. Prior to 2026, AUVs were determined based on shops that had been open a minimum of 15 months, and same shop base was defined as shops open for 15 complete months or longer as of the first day of the reporting period. Prior period numbers have not been adjusted to conform to the new definition as the changes did not have a material impact. AUVs are calculated by dividing the systemwide and company-operated shops net sales by the total number of systemwide and company-operated shops, respectively. Management uses these metrics as an indicator of shop growth, expectations of mature locations, and future expansion strategy. The number of shops included in the systemwide and company-operated comparable bases for the respective periods are presented in the following table.

Three Months Ended June 30,Six Months Ended June 30,
(unaudited)2026202520262025
Systemwide shop base982831982794
Company-operated shops base670542670510

2    Systemwide sales and systemwide same shop sales are operating measures that include sales at company-operated shops and sales at franchised shops during the comparable periods presented. Franchise sales represent sales at all franchise shops and are revenues to our franchise partners. We do not record franchise sales as revenues; however, our royalty revenues and advertising fund contributions are calculated based on a percentage of franchise sales. As these metrics include sales reported to us by our non-consolidated franchise partners, these metrics should be considered as a supplement to, not a substitute for, our results as reported under GAAP. Management uses these metrics as indicators of our system’s overall financial health, growth and future expansion prospects.

3    Company-operated and franchise shops operating weeks are calculated based on the number of operating days for the shop base and dividing by 7. Our shop base is defined as shops opened as of the period end date. Management uses these metrics as indicators of our system’s overall financial health, growth and future expansion prospects.

4    Dutch Rewards is our app-based digital loyalty program. Management uses this metric as an indicator of customer loyalty adoption of our Dutch Rewards app and future promotional plans.

Dutch Bros Inc.| Form 10-Q | 34

Table of Contents

Company-operated Shops Results

Results for our company-operated shops segment were as follows:

Three Months Ended June 30,Six Months Ended June 30,
2026202520262025
(dollars in thousands; unaudited)$%$%$%$%
Company-operated shops revenues510,031100.0380,500100.0939,088100.0706,921100.0
Beverage, food, and packaging costs133,10826.196,46825.3245,43026.1177,84725.2
Labor costs129,46025.4101,27026.6241,76525.8190,70927.0
Occupancy and other costs83,08516.359,98415.8159,87017.0113,91116.1
Pre-opening costs8,4081.64,5421.214,7491.610,1531.4
Depreciation and amortization32,6696.425,6846.868,1917.250,2517.1
Company-operated shops costs and expenses386,73075.8287,94875.7730,00577.7542,87176.8
Company-operated shops gross profit123,30124.292,55224.3209,08322.3164,05023.2
Company-operated shops contribution155,97030.6118,23631.1277,27429.5214,30130.3

Company-operated Shops Segment Performance

Company-operated Shops Revenue

[[GREPC

[Excerpt truncated for page length; source filing is linked above.]

Latest 10-K MD&A (excerpt)

Latest 10-K Item 7 source: 0001866581-26-000006. The complete FY 2025 MD&A is published at /company/BROS/mda/fy2025/.

Extracted structurally from real Item 7 body heading to real Item 7A/8 boundary. Confidence: high. Filing date: 2026-02-13. Report date: 2025-12-31.

ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

You should read the following discussion and analysis of our financial condition and results of operations together with our audited consolidated financial statements and the related notes included elsewhere in this Form 10-K. Some of the information contained in this discussion and analysis or set forth elsewhere in this document includes forward looking statements that involve risks, uncertainties, and assumptions. You should carefully read the “Forward-Looking Statements” and “Risk Factors” sections of this Form 10-K for a discussion of important factors that could cause actual results to differ materially from the results described in or implied by the forward-looking statements contained in the following discussion and analysis.

In addition, statements that “we believe” and similar statements reflect our beliefs and opinions on the relevant subject. These statements are based on information available to us as of the date of this Form 10-K. While we believe that information provides a reasonable basis for these statements, that information may be limited or incomplete. Our statements should not be read to indicate that we have conducted an exhaustive inquiry into, or review of, all relevant information. These statements are inherently uncertain, and investors are cautioned not to unduly rely on these statements. Further, the section of this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” generally discusses 2025 and 2024 items and year-to-year comparisons between 2025 and 2024. Discussions of 2023 items and year-to-year comparisons between 2024 and 2023 are not included in this Annual Report on Form 10-K and can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2024, filed with the SEC on February 13, 2025.

Reconciliation of GAAP to non-GAAP results is provided in the section “Non-GAAP Financial Measures” in Part I, Item 2 “Management’s Discussion and Analysis of Financial Condition and Results of Operations”. Non-GAAP financial measures included herein are segment contribution. EBITDA, adjusted EBITDA, and adjusted selling, general and administrative.

Index to Management’s Discussion and Analysis of Financial Condition and Results of Operations

SectionPage
Overview76
Impact of Global Events76
Results of Operations77
Key Performance Indicators78
Company-operated Shops Results80
Franchising and Other Segment Performance82
Selling, General, and Administrative82
Other Expense83
Income Tax Expense83
Liquidity and Capital Resources83
Non-GAAP Financial Measures88

Dutch Bros Inc.| Form 10-K | 75

Table of Contents

Overview

Dutch Bros is a high growth operator and franchisor of drive-thru shops that focus on serving high QUALITY, hand-crafted beverages with unparalleled SPEED and superior SERVICE. Founded in 1992 by brothers Dane and Travis Boersma, Dutch Bros began with a double-head espresso machine and a pushcart in Grants Pass, Oregon. Today, we believe that Dutch Bros is one of the fastest-growing brands in the quick service beverage industry in the United States.

Impact of Global Events

General Macroeconomic Uncertainties

As a retailer that is dependent upon consumer discretionary spending, our results of operations are sensitive to changes in macroeconomic conditions. Inflation or consumer recession concerns, coupled with a rise in the U.S. unemployment rate, may have a material adverse effect on our business, financial condition or results of operations. Our customers may have or in the future may have less money available for discretionary purchases and may reduce or stop purchasing our products.

On a macro level, conditions, including changes in tariffs, tax laws, interest rates, inflation, commodity costs, geopolitical conflicts, and significant weather events, have created significant uncertainty in the global economy. While we are not able to fully predict the potential impacts of these conditions, we do not currently believe any potential impacts of these macroeconomic conditions would be material to our business.

Minimum Wage Increases

We expect pressures from minimum wage increases to continue to affect our operating results in the foreseeable future. Several states that we operate in have increased their minimum wage requirements in 2024 and 2025. While these pressures have impacted our operating results, we have taken measures to gradually increase our menu prices, adjust our Dutch Rewards loyalty program, and make operating adjustments that increase productivity to help offset them. Menu price increases may lead to decreases in consumer demand. We will continue to evaluate further pricing actions to protect our operating results, however, if there is a time lag between increasing costs and our ability to increase menu prices or take other action in response, or if we choose not to pass on the cost increases by increasing menu prices, our operating results could be negatively affected.

Dutch Bros Inc.| Form 10-K | 76

Table of Contents

Results of Operations

As of December 31, 2025, we had 1,136 systemwide shops in 25 states, an increase of approximately 15.7% from the same period in the prior year. For the year ended December 31, 2025, we generated $1.6 billion of revenue, $117.3 million of net income, and $0.64 of income per diluted share. We have two reportable operating segments: Company-operated shops and Franchising and other.

2025 vs 20242024 vs 2023
Increase in total shops15.7%18.2%
Increase in total revenue27.9%32.6%

Dutch Bros Inc.| Form 10-K | 77

Table of Contents

Key Performance Indicators

The key performance indicators that we use to effectively manage and evaluate our business are as follows:

Year Ended December 31,
(dollars in thousands; unaudited)202520242023
Shop count, beginning of period
Company-operated670542396
Franchised312289275
Total shop count982831671
Company-operated new openings141128146
Franchised new openings132313
Re-openings 11
Shop count, end of period
Company-operated811670542
Franchised325312289
Total shop count1,136982831
Systemwide AUV 2$2,115$2,018$1,973
Company-operated shops AUV 2$2,061$1,933$1,902
Systemwide same shop sales 3, 45.6%5.3%2.8%
Ticket2.4%5.4%7.3%
Transactions3.2%(0.1)%(4.5)%
Company-operated same shop sales 37.4%6.8%1.5%
Ticket2.0%5.3%7.2%
Transactions5.4%1.5%(5.7)%
Systemwide sales 4$2,223,576$1,819,018$1,444,433
Company-operated shops operating weeks 537,66731,70824,395
Franchising shops operating weeks 516,52715,57914,624
Dutch Rewards transactions as a percentage of total transactions 672%68%65%

Dutch Bros Inc.| Form 10-K | 78

Table of Contents

Year Ended December 31,
202520242023
(dollars in thousands; unaudited)$%$%$%
Company-operated shops revenues1,509,329100.01,165,830100.0857,939100.0
Company-operated shops gross profit330,38921.9259,95922.3180,23521.0
Company-operated shops contribution436,60528.9346,76829.7242,32328.2
Selling, general, and administrative expenses262,76616.0234,03618.3205,07421.2
Adjusted selling, general, and administrative expenses235,26214.4202,72015.8159,10116.5
Net income117,2757.266,4505.29,9521.0
Adjusted EBITDA302,55418.5230,28318.0160,06216.6

_________________

1    Re-opening of a shop that was temporarily closed in 2021.

2    AUVs are determined based on the net sales for any trailing twelve-month period for systemwide and company-operated shops that have been open a minimum of 15 months. AUVs are calculated by dividing the systemwide and company-operated shops net sales by the total number of systemwide and company-operated shops, respectively. Management uses these metrics as an indicator of shop growth and future expectations of mature locations.

3    Same shop sales represents the estimated percentage change in year-over-year sales, for the comparable shop base, which we define as shops open for 15 complete months or longer as of the first day of the reporting period. Same shop sales can be impacted by changes in customer transaction counts and by changes in the per-ticket amounts. Management uses these metrics as an indicator of shop growth and future expansion strategy. The number of shops included in the systemwide and company-operated comparable bases for the respective periods are presented in the following table.

Year Ended December 31,
(unaudited)202520242023
Systemwide shop base794641503
Company-operated shops base510370246

4    Systemwide sales and systemwide same shop sales are operating measures that include sales at company-operated shops and sales at franchised shops during the comparable periods presented. Franchise sales represent sales at all franchise shops and are revenues to our franchise partners. We do not record franchise sales as revenues; however, our royalty revenues and advertising fund contributions are calculated based on a percentage of franchise sales. As these metrics include sales reported to us by our non-consolidated franchise partners, these metrics should be considered as a supplement to, not a substitute for, our results as reported under GAAP. Management uses these metrics as indicators of our system’s overall financial health, growth and future expansion prospects.

5    Company-operated and franchise shops operating weeks are calculated based on the number of operating days for the shop base and dividing by 7. Our shop base is defined as shops opened as of the period end date. Management uses these metrics as indicators of our system’s overall financial health, growth and future expansion prospects.

6    Dutch Rewards is our app-based digital loyalty program. Management uses this metric as an indicator of customer loyalty adoption of our Dutch Rewards app and future promotional plans.

Dutch Bros Inc.| Form 10-K | 7

[Excerpt truncated for page length; the complete text is on the linked full-MD&A page.]

Read the full FY 2025 MD&A or browse all MD&A years.

MD&A history

Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. Each year's full verbatim text is on its own sub-page.

Macro cross-references for BROS

Indicators mapped to this company's SIC classification (industry 5810 Retail-Eating & Drinking Places) by grepcent's deterministic macro-sector crosswalk. A navigational mapping, not a statistical or causal claim.

Macro-to-micro threads including this sector: Inflation (CPI / PCE / PPI), US labor market, Growth & output, Sector employment, Industrial orders & inventories, Trade & external.

All 71 macro indicators →

For LLMs & downloads

Markdown twin: /company/BROS.md · JSON record: /company/BROS.json · verified financials: JSON / CSV · machine TOC for the whole site: /llms.txt