Screener Companies About
NYSE:BROS
Consumer Cyclical Restaurants

Dutch Bros Inc.

Dutch Bros Inc. is a rapidly expanding US-based specialty coffeehouse chain known for its drive-thru convenience and signature frost drinks.

■ Key Metrics

Revenue
$1.64B
Net Income
$117.3M
Gross Profit
$423.9M
Operating Cash Flow
$295.5M
Total Assets
$3.01B
Shareholders' Equity
$897.9M
Long-Term Debt
$196.3M
Cash & Equiv
$269.4M

⚖ Investment Thesis

Bull Case

Dutch Bros presents a compelling growth story with accelerating revenue trends, jumping from $739M in 2022 to $1.64B in 2025, indicating successful market penetration and store scalability. The company's transformation into profitability with $117.3M in net profit suggests that the heavy initial capital investment phase is yielding strong returns as the network matures. With a substantial cash position of $269.4M relative to its long-term debt of $196.3M, the balance sheet provides ample flexibility for further strategic acquisitions or aggressive reinvestment in store upgrades.

Bear Case

Investors should be cautious regarding the high capital intensity of the business, evidenced by massive investing cash outflows of $241.1M and substantial long-term lease liabilities exceeding $449M. The company's profitability is sensitive to economic downturns that could reduce discretionary spending on premium coffee beverages in a competitive market. Furthermore, the heavy reliance on franchisee dynamics and potential regulatory changes regarding operating leases or labor laws could introduce unforeseen volatility to future earnings.

◉ About Dutch Bros Inc.

Dutch Bros Inc. operates as a specialty coffeehouse retailer primarily serving consumers across the United States through its extensive network of drive-thru locations. The company focuses on providing high-quality beverages, including its signature frost drinks and espresso-based options, alongside fresh food items in a relaxed environment. With over $1.64B in revenue for 2025, Dutch Bros has demonstrated strong top-line growth driven by store expansion and consistent consumer demand.

⚙ Analysis

Management Discussion

Financial performance for the latest fiscal year was robust, with revenue surging 26% to $1.64B and net income doubling to $117.3M compared to the prior year. Operating leverage is evident as capital expenditures of $241.1M were largely offset by strong cash flow from operations of $295.5M, resulting in a healthy ending cash balance of $269.4M. The significant increase in cost of revenue to $1.21B reflects volume growth and potential input price inflation, yet the company successfully maintained operating profit at $161.2M through disciplined expense management.

Industry Overview

The specialty coffeehouse industry is characterized by high consumer demand for premium experiences but faces headwinds from inflationary pressures on raw materials and wages. Market consolidation continues as larger chains leverage economies of scale, while niche players like Dutch Bros attempt to carve out distinct value propositions through specific operational formats. Success in this sector now depends less on brand prestige alone and more on efficient unit economics, digital ordering capabilities, and the ability to retain talent in a tight labor market.

☰ Financial Statements

Income Statement
Balance Sheet
Cash Flow
Metric2022202320242025
Revenue$739.0M$965.8M$1.28B$1.64B
Cost of Revenue$558.1M$714.5M$940.9M$1.21B
Gross Profit$180.9M$251.3M$340.1M$423.9M
Operating Expenses$183.5M$205.1M$234.0M$262.8M
Operating Income$-2.6M$46.2M$106.1M$161.2M
G&A$183.5M$205.1M$234.0M$262.8M
Stock-Based Comp$41.7M$39.2M$11.5M$18.0M
D&A$44.7M$69.1M$93.0M$115.1M
Depreciation$29.0M$44.4M$64.9M$86.2M
Other OpEx$0$0$0$0
Non-Operating Income$0$0$0$-25.6M
Pre-Tax Income$-2.6M$46.2M$106.1M$135.6M
Income Tax$2.6M$7.0M$18.4M$18.3M
Continuing Ops$-5.2M$39.3M$87.7M$117.3M
Discontinued Ops$0$0$0$0
Net Income$-19.3M$10.0M$66.5M$117.3M
Minority Interest$-14.5M$8.2M$31.2M$37.4M
Net to Common$-4.8M$1.7M$35.3M$79.8M
Metric2022202320242025
Current Assets$82.3M$205.3M$357.9M$357.4M
Cash & Equivalents$20.2M$133.5M$293.4M$269.4M
Accounts Receivable$12.0M$9.1M$10.6M$18.4M
Inventory$39.2M$47.0M$36.5M$48.9M
Prepaid Expenses$10.9M$15.6M$17.5M$20.7M
Other Current Assets$0$0$0$0
Long-Term Assets$1.10B$1.56B$2.14B$2.65B
PP&E (Net)$365.5M$542.4M$684.0M$824.5M
Goodwill$21.6M$21.6M$21.6M$21.6M
Operating Leases$169.3M$199.7M$315.3M$449.0M
Other LT Assets$547.6M$795.0M$1.12B$1.36B
Total Assets$1.19B$1.76B$2.50B$3.01B
Current Liabilities$212.7M$138.1M$203.1M$240.5M
Accounts Payable$21.3M$30.0M$32.2M$37.6M
Current Debt$2.6M$4.5M$17.3M$3.9M
Current Leases$9.3M$10.2M$14.0M$19.2M
Deferred Revenue$25.3M$30.3M$42.9M$55.7M
Other Current Liab$126.7M$47.3M$70.2M$124.2M
Long-Term Liabilities$721.7M$950.0M$1.53B$1.87B
Long-Term Debt$96.3M$93.2M$219.8M$196.3M
LT Operating Leases$161.2M$191.4M$309.3M$449.7M
Other LT Liab$347.2M$658.7M$997.1M$1.22B
Total Liabilities$934.4M$1.09B$1.74B$2.11B
Shareholders' Equity$252.0M$675.9M$763.9M$897.9M
Paid-In Capital$145.6M$379.4M$517.1M$581.3M
Retained Earnings$-17.3M$-15.6M$19.7M$99.5M
AOCI$813.0K$544.0K$628.0K$48.0K
Total L&E$1.19B$1.76B$2.50B$3.01B
Metric2022202320242025
Net Income (CFO)$-19.3M$10.0M$66.5M$117.3M
Non-Cash Adjustments$62.0M$109.4M$163.1M$134.6M
Working Capital Changes$17.2M$20.5M$16.8M$43.7M
Cash from Operations$59.9M$139.9M$246.4M$295.5M
Capital Expenditures$187.9M$228.5M$221.7M$241.1M
Cash from Investing$-192.6M$-227.3M$-212.1M$-241.1M
Cash from Financing$134.4M$200.7M$125.4M$-78.4M
FX Effect$0$0$0$0
Net Change in Cash$1.7M$113.4M$159.8M$-23.9M
Beginning Cash$18.5M$20.2M$133.5M$293.4M
Ending Cash$20.2M$133.5M$293.4M$269.4M

Frequently Asked Questions

How does Dutch Bros Inc. make money?

The company's revenue is predominantly generated from its Coffeehouse segment, which operates a large network of company-owned and franchised locations offering a full menu of cold brews, hot espresso beverages, teas, and smoothies. A secondary revenue stream comes from wholesale partnerships and seasonal promotions that drive incremental sales without proportionally increasing fixed costs. The business model relies heavily on high-volume, low-margin transactions typical of the quick-service restaurant industry.

What are the main risks for BROS?

Rapid expansion carries the risk of store underperformance or failure to maintain brand consistency across new locations, potentially eroding margins. The company faces significant exposure to rising commodity costs for coffee beans and dairy, as well as volatile energy prices impacting drive-thru operations. Inflation-driven increases in labor and supply chain costs could compress net profit margins if not effectively passed on to consumers. Intense competition from established giants like Starbucks and regional chains poses a threat to market share and pricing power.

What is BROS's competitive advantage?

Dutch Bros possesses a unique 'drive-thru first' operational model that differentiates it from traditional sit-down coffee shops, capturing high-traffic suburban demographics with speed and convenience. The company benefits from a strong brand affinity among younger consumers who value its laid-back atmosphere and extensive menu of seasonal frost drinks, fostering high customer loyalty and repeat visitation rates. Additionally, Dutch Bros maintains an efficient labor model through its 'Dutch Crew' culture, which helps control operating expenses despite the labor-intensive nature of food service.

Related Companies

Not financial advice. All content is for informational purposes only. Data may contain errors. Consult a qualified financial advisor before making investment decisions.