Dutch Bros Inc. - BROS - Fundamentals

Best Investments/trading ideas for the weekJoin our free webinar on May20,2026.

‌
‌

‌

Let's get started...

‌

Breakdown	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	238	327	498	739	966	1,281	1,638	1,747	📊
Revenue Growth (1Y)	--	+37.36%	+52.06%	+48.43%	+30.68%	+32.64%	+27.88%	+6.67%	📊
Revenue Growth (5Y)	--	--	--	--	+305.16%	+291.25%	+229.03%	+250.97%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Cost of Revenue	142	212	346	558	714	941	1,214	1,306	📊
Cost of Revenue Growth (1Y)	--	+48.73%	+63.52%	+61.25%	+28.02%	+31.69%	+29.05%	+7.56%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+402.07%	+344.53%	+250.81%	+277.33%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Gross Profit	96	116	152	181	251	340	424	441	📊
Gross Profit Growth (1Y)	--	+20.50%	+31.11%	+19.21%	+38.90%	+35.35%	+24.64%	+4.12%	📊
Gross Profit Growth (5Y)	--	--	--	--	+161.60%	+193.84%	+179.35%	+190.87%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	📊
Operating Expenses	66	105	265	184	205	234	263	277	📊
Operating Expenses Growth (1Y)	--	+59.79%	+152.21%	-30.75%	+11.74%	+14.12%	+12.28%	+5.42%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+211.83%	+122.71%	-0.86%	+4.52%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	📊
Sell General Administrative	66	105	265	184	205	234	263	277	📊
Research and Development	0	0	0	0	0	0	0	--	📊
Other Income Expenses	1	-0	-1	4	0	0	0	--	📊
EBITDA	40	27	-87	44	118	205	276	242	📊
EBITDA Growth (1Y)	--	-34.46%	-428.78%	+151.00%	+166.02%	+73.10%	+34.85%	-12.42%	📊
EBITDA Growth (5Y)	--	--	--	--	+192.34%	+672.17%	+416.69%	+377.35%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	10	16	25	43	69	93	115	80	📊
Operating Income	30	11	-113	-3	46	106	161	164	📊
Operating Income Growth (1Y)	--	-64.79%	-1161.89%	+97.69%	+1869.60%	+129.53%	+51.92%	+2.00%	📊
Operating Income Growth (5Y)	--	--	--	--	+52.56%	+894.59%	+242.29%	+245.14%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Interest Expense	2	4	7	18	32	27	28	14	📊
Pre Tax Income	28	7	-122	-17	17	85	136	139	📊
Tax Provision	0	1	-1	3	7	18	18	20	📊
NET INCOME	28	6	-14	-5	2	35	80	81	📊
Net Income Growth (1Y)	--	-79.83%	-345.15%	+66.13%	+136.15%	+1952.27%	+126.45%	+0.93%	📊
Net Income Growth (5Y)	--	--	--	--	-93.95%	+515.86%	+668.88%	+674.18%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Basic EPS	0.57	0.12	-0.28	-0.09	0.03	0.31	0.64	0.64	📊
Diluted EPS	0.57	0.12	-0.28	-0.09	0.03	0.31	0.63	0.64	📊
Basic Average Shares	50	50	50	52	62	114	125	127	📊
Diluted Average Shares	50	50	50	52	62	115	126	127	📊

Breakdown

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

238

327

498

739

966

1,281

1,638

1,747

📊

Revenue Growth (1Y)

+37.36%

+52.06%

+48.43%

+30.68%

+32.64%

+27.88%

+6.67%

📊

Revenue Growth (5Y)

+305.16%

+291.25%

+229.03%

+250.97%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

142

212

346

558

714

941

1,214

1,306

📊

Cost of Revenue Growth (1Y)

+48.73%

+63.52%

+61.25%

+28.02%

+31.69%

+29.05%

+7.56%

📊

Cost of Revenue Growth (5Y)

+402.07%

+344.53%

+250.81%

+277.33%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

116

152

181

251

340

424

441

📊

Gross Profit Growth (1Y)

+20.50%

+31.11%

+19.21%

+38.90%

+35.35%

+24.64%

+4.12%

📊

Gross Profit Growth (5Y)

+161.60%

+193.84%

+179.35%

+190.87%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

105

265

184

205

234

263

277

📊

Operating Expenses Growth (1Y)

+59.79%

+152.21%

-30.75%

+11.74%

+14.12%

+12.28%

+5.42%

📊

Operating Expenses Growth (5Y)

+211.83%

+122.71%

-0.86%

+4.52%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

105

265

184

205

234

263

277

📊

Research and Development

📊

Other Income Expenses

-0

-1

📊

EBITDA

-87

118

205

276

242

📊

EBITDA Growth (1Y)

-34.46%

-428.78%

+151.00%

+166.02%

+73.10%

+34.85%

-12.42%

📊

EBITDA Growth (5Y)

+192.34%

+672.17%

+416.69%

+377.35%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

115

📊

Operating Income

-113

-3

106

161

164

📊

Operating Income Growth (1Y)

-64.79%

-1161.89%

+97.69%

+1869.60%

+129.53%

+51.92%

+2.00%

📊

Operating Income Growth (5Y)

+52.56%

+894.59%

+242.29%

+245.14%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

-122

-17

136

139

📊

Tax Provision

-1

📊

NET INCOME

-14

-5

📊

Net Income Growth (1Y)

-79.83%

-345.15%

+66.13%

+136.15%

+1952.27%

+126.45%

+0.93%

📊

Net Income Growth (5Y)

-93.95%

+515.86%

+668.88%

+674.18%

📊

Net Income Growth (10Y)

📊

Basic EPS

0.57

0.12

-0.28

-0.09

0.03

0.31

0.64

📊

Diluted EPS

0.57

0.12

-0.28

-0.09

0.03

0.31

0.63

0.64

📊

Basic Average Shares

114

125

127

📊

Diluted Average Shares

115

126

127

📊

Breakdown	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	238	327	498	739	966	1,281	1,638	1,747	📊
Revenue Growth (1Y)	--	+37.36%	+52.06%	+48.43%	+30.68%	+32.64%	+27.88%	+6.67%	📊
Revenue Growth (5Y)	--	--	--	--	+305.16%	+291.25%	+229.03%	+250.97%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Cost of Revenue	142	212	346	558	714	941	1,214	1,306	📊
Cost of Revenue Growth (1Y)	--	+48.73%	+63.52%	+61.25%	+28.02%	+31.69%	+29.05%	+7.56%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+402.07%	+344.53%	+250.81%	+277.33%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Gross Profit	96	116	152	181	251	340	424	441	📊
Gross Profit Growth (1Y)	--	+20.50%	+31.11%	+19.21%	+38.90%	+35.35%	+24.64%	+4.12%	📊
Gross Profit Growth (5Y)	--	--	--	--	+161.60%	+193.84%	+179.35%	+190.87%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	📊
Operating Expenses	66	105	265	184	205	234	263	277	📊
Operating Expenses Growth (1Y)	--	+59.79%	+152.21%	-30.75%	+11.74%	+14.12%	+12.28%	+5.42%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+211.83%	+122.71%	-0.86%	+4.52%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	📊
Sell General Administrative	66	105	265	184	205	234	263	277	📊
Research and Development	0	0	0	0	0	0	0	--	📊
Other Income Expenses	1	-0	-1	4	0	0	0	--	📊
EBITDA	40	27	-87	44	118	205	276	242	📊
EBITDA Growth (1Y)	--	-34.46%	-428.78%	+151.00%	+166.02%	+73.10%	+34.85%	-12.42%	📊
EBITDA Growth (5Y)	--	--	--	--	+192.34%	+672.17%	+416.69%	+377.35%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	10	16	25	43	69	93	115	80	📊
Operating Income	30	11	-113	-3	46	106	161	164	📊
Operating Income Growth (1Y)	--	-64.79%	-1161.89%	+97.69%	+1869.60%	+129.53%	+51.92%	+2.00%	📊
Operating Income Growth (5Y)	--	--	--	--	+52.56%	+894.59%	+242.29%	+245.14%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Interest Expense	2	4	7	18	32	27	28	14	📊
Pre Tax Income	28	7	-122	-17	17	85	136	139	📊
Tax Provision	0	1	-1	3	7	18	18	20	📊
NET INCOME	28	6	-14	-5	2	35	80	81	📊
Net Income Growth (1Y)	--	-79.83%	-345.15%	+66.13%	+136.15%	+1952.27%	+126.45%	+0.93%	📊
Net Income Growth (5Y)	--	--	--	--	-93.95%	+515.86%	+668.88%	+674.18%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Basic EPS	0.57	0.12	-0.28	-0.09	0.03	0.31	0.64	0.64	📊
Diluted EPS	0.57	0.12	-0.28	-0.09	0.03	0.31	0.63	0.64	📊
Basic Average Shares	50	50	50	52	62	114	125	127	📊
Diluted Average Shares	50	50	50	52	62	115	126	127	📊

Breakdown

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

238

327

498

739

966

1,281

1,638

1,747

📊

Revenue Growth (1Y)

+37.36%

+52.06%

+48.43%

+30.68%

+32.64%

+27.88%

+6.67%

📊

Revenue Growth (5Y)

+305.16%

+291.25%

+229.03%

+250.97%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

142

212

346

558

714

941

1,214

1,306

📊

Cost of Revenue Growth (1Y)

+48.73%

+63.52%

+61.25%

+28.02%

+31.69%

+29.05%

+7.56%

📊

Cost of Revenue Growth (5Y)

+402.07%

+344.53%

+250.81%

+277.33%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

116

152

181

251

340

424

441

📊

Gross Profit Growth (1Y)

+20.50%

+31.11%

+19.21%

+38.90%

+35.35%

+24.64%

+4.12%

📊

Gross Profit Growth (5Y)

+161.60%

+193.84%

+179.35%

+190.87%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

105

265

184

205

234

263

277

📊

Operating Expenses Growth (1Y)

+59.79%

+152.21%

-30.75%

+11.74%

+14.12%

+12.28%

+5.42%

📊

Operating Expenses Growth (5Y)

+211.83%

+122.71%

-0.86%

+4.52%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

105

265

184

205

234

263

277

📊

Research and Development

📊

Other Income Expenses

-0

-1

📊

EBITDA

-87

118

205

276

242

📊

EBITDA Growth (1Y)

-34.46%

-428.78%

+151.00%

+166.02%

+73.10%

+34.85%

-12.42%

📊

EBITDA Growth (5Y)

+192.34%

+672.17%

+416.69%

+377.35%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

115

📊

Operating Income

-113

-3

106

161

164

📊

Operating Income Growth (1Y)

-64.79%

-1161.89%

+97.69%

+1869.60%

+129.53%

+51.92%

+2.00%

📊

Operating Income Growth (5Y)

+52.56%

+894.59%

+242.29%

+245.14%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

-122

-17

136

139

📊

Tax Provision

-1

📊

NET INCOME

-14

-5

📊

Net Income Growth (1Y)

-79.83%

-345.15%

+66.13%

+136.15%

+1952.27%

+126.45%

+0.93%

📊

Net Income Growth (5Y)

-93.95%

+515.86%

+668.88%

+674.18%

📊

Net Income Growth (10Y)

📊

Basic EPS

0.57

0.12

-0.28

-0.09

0.03

0.31

0.64

📊

Diluted EPS

0.57

0.12

-0.28

-0.09

0.03

0.31

0.63

0.64

📊

Basic Average Shares

114

125

127

📊

Diluted Average Shares

115

126

127

📊

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	0.89%
Next Earnings
Market cap	6.71B (USD)
EPS (TTM)	0.64 ($)
P/E (TTM)	82.45 ($)
Last Close	52.77

Next Earnings
Market cap	6.71B (USD)
EPS (TTM)	0.64 ($)
P/E (TTM)	82.45 ($)
Last Close	52.77 ($)

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	0.89%
Next Earnings
Market cap	6.71B (USD)
EPS (TTM)	0.64 ($)
P/E (TTM)	82.45 ($)
Last Close	52.77

Next Earnings
Market cap	6.71B (USD)
EPS (TTM)	0.64 ($)
P/E (TTM)	82.45 ($)
Last Close	52.77 ($)