Dutch Bros Inc.
BROS Consumer Cyclical Restaurants
Dutch Bros Inc.’s revenue for fiscal 2025 (year ended December 2025) was $1.6 billion, up 27.9% from fiscal 2024. In the quarter to June 2026, revenue grew 32.5%, EPS grew 40.0%, free cash flow grew 12.0% and total debt fell 65.8%, each against the same quarter a year earlier. Revenue growth for five consecutive years, operating cash flow growth for three; insiders bought in the last twelve months.
Follow BROS
A Balance Sheet is a financial statement that provides a snapshot of a company's assets, liabilities, and shareholders' equity at a specific point in time. It follows the formula: Assets = Liabilities + Shareholders' Equity. Key components include current and non-current assets, current and long-term liabilities, and equity. The Balance Sheet helps businesses and investors evaluate financial stability, liquidity, and capital structure. It's essential for assessing the company's ability to meet its obligations and fund future operations.
| Dec '19 | Dec '20 | Dec '21 | Dec '22 | Dec '23 | Dec '24 | Dec '25 | |
|---|---|---|---|---|---|---|---|
Cash and Short Term Investments |
15.58 | 31.64 | 18.51 | 20.18 | 133.55 | 293.35 | 269.40 |
Receivables |
6.62 | 10.84 | 10.64 | 11.97 | 9.12 | 10.60 | 18.39 |
Inventory |
10.92 | 15.58 | 23.35 | 39.23 | 46.95 | 36.49 | 48.92 |
Total current assets |
36.85 | 63.07 | 61.29 | 82.32 | 205.26 | 357.94 | 357.38 |
Property, Plant, Equpment (Net) |
103.18 | 165.42 | 302.00 | 365.47 | 542.44 | 683.97 | 824.50 |
Goodwill and Intangible Assets (Total) |
27.08 | 29.40 | 29.82 | 30.43 | 27.04 | 24.58 | — |
Long Term Assets (Tax, Deferred) |
— | 0.19 | 159.03 | 288.77 | 403.00 | 742.13 | 946.57 |
Long-term assets (Other) |
1.18 | 1.57 | 1.56 | 2.13 | 3.87 | 27.17 | 25.52 |
Total non-current assets |
131.43 | 196.59 | 492.41 | 1,104.04 | 1,558.75 | 2,143.14 | 2,651.94 |
Total Assets |
168.28 | 259.66 | 553.70 | 1,186.36 | 1,764.01 | 2,501.09 | 3,009.31 |
Notes Payable |
— | 15.00 | 64.10 | 110.87 | — | — | — |
Accounts Payable |
13.05 | 16.09 | 20.44 | 21.27 | 29.96 | 32.23 | 37.63 |
Accrued Expenses |
7.31 | 10.04 | 20.97 | 19.71 | 31.41 | 49.78 | — |
Current Part of Debt |
3.15 | 3.79 | 0.10 | 2.61 | 4.49 | 17.31 | 3.88 |
Current Part of Capital Lease |
1.04 | 2.33 | 3.39 | 7.97 | 9.48 | 13.26 | — |
Current Part of Taxes to Pay |
— | — | 0.45 | 9.67 | 15.77 | 0.07 | 7.70 |
Current Revenue (Deferred) |
7.50 | 11.19 | 22.81 | 25.34 | 30.35 | 42.87 | 55.66 |
Other current liabilities |
0.85 | 1.43 | 6.47 | 5.94 | 6.42 | 83.36 | 99.17 |
Total current liabilities |
32.90 | 59.87 | 138.73 | 212.68 | 138.12 | 203.07 | 240.50 |
Long Term Debt (Total) |
43.71 | 74.00 | 83.09 | 333.43 | 460.95 | 219.76 | 196.30 |
Non-current Revenue (Deferred) |
6.41 | 7.49 | 8.18 | 6.12 | 6.68 | 8.02 | 8.92 |
Long Term Tax Liability (Deferred) |
— | 0.00 | 109.28 | 220.92 | 290.92 | 627.76 | 813.35 |
Non-current Liabilities (Other) |
944.96 | 1,578.08 | 0.68 | 0.01 | 0.01 | 0.01 | — |
Total non-current liabilities |
995.09 | 1,659.57 | 201.24 | 721.71 | 949.97 | 1,534.15 | 1,870.95 |
Total liabilities |
1,027.99 | 1,719.44 | 339.97 | 934.38 | 1,088.09 | 1,737.22 | 2,111.45 |
Additional Paid In Capital |
— | 0.00 | 107.19 | 145.61 | 379.39 | 517.07 | 581.26 |
Common Stock (Net) |
(860.00) | (1,460.00) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Retained Earnings |
(859.71) | (1,459.78) | (12.68) | (17.31) | (15.59) | 19.67 | 99.51 |
Common Equity (Total) |
(859.71) | (1,459.78) | 213.73 | 251.98 | 675.92 | 763.87 | 897.87 |
Shareholders Equity (Total) |
(859.71) | (1,459.78) | 213.73 | 251.98 | 675.92 | 763.87 | 897.87 |
Shareholders Equity and Liabilities (Total) |
168.28 | 259.66 | 553.70 | 1,186.36 | 1,764.01 | 2,501.09 | 3,009.31 |
Shares (Common) |
30.93 | 30.93 | 163.58 | 163.71 | 177.12 | 154.20 | 164.55 |
Shareholders Equity (Tangible) |
(886.78) | (1,489.18) | 183.91 | 221.54 | 648.88 | 763.87 | 897.87 |
Net Debt |
31.28 | 46.15 | 64.69 | 315.86 | 331.90 | (56.29) | (69.23) |
Total Debt |
46.87 | 77.79 | 83.19 | 336.04 | 465.44 | 237.07 | 200.18 |