Dutch Bros Inc.
NYSE:BROS · New York Stock Exchange
-$0.31 today
Vol 5.75M · Avg 4.07M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:BROS · Revenue to Net Income
Key Ratios
Analysis
$1.7B of revenue converted into $80.6M of net income for the selected period. Gross margin is 25.3% and net margin is 4.6%, showing how much revenue survives after costs and taxes. EPS is $0.64, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $1.6B +27.9% | $1.3B +32.6% | $965.8M +30.7% | $739.0M +48.4% | $497.9M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.2B +29.0% | $940.9M +31.7% | $714.5M +28.0% | $558.1M +62.0% | $344.6M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $423.9M +24.6% | $340.1M +35.3% | $251.3M +38.9% | $180.9M +18.0% | $153.3M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 25.9% -0.7pp | 26.6% +0.5pp | 26.0% +1.5pp | 24.5% -6.3pp | 30.8% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $259.4M +10.8% | $234.0M +14.1% | $205.1M +11.7% | $183.5M -30.6% | $264.5M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $262.8M +12.3% | $234.0M +14.1% | $205.1M +11.7% | $183.5M -30.6% | $264.5M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $115.1M +23.8% | $93.0M +34.5% | $69.1M +54.6% | $44.7M +77.4% | $25.2M | $374.2M | $1.2B | $631.8M |
| EBITDA | $279.1M +36.2% | $204.9M +73.1% | $118.4M +156.8% | $46.1M +152.8% | -$87.2M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 17.0% +1.0pp | 16.0% +3.7pp | 12.3% +6.0pp | 6.2% +23.8pp | -17.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | $161.2M +51.9% | $106.1M +129.5% | $46.2M +1869.6% | -$2.6M +97.7% | -$111.2M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 9.8% +1.6pp | 8.3% +3.5pp | 4.8% +5.1pp | -0.4% +22.0pp | -22.3% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $28.3M +4.8% | $27.0M -16.4% | $32.3M +79.4% | $18.0M +154.0% | $7.1M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$25.6M -20.5% | -$21.2M +27.6% | -$29.3M -108.7% | -$14.0M -68.5% | -$8.3M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $135.6M +59.8% | $84.9M +401.7% | $16.9M +201.6% | -$16.7M +86.1% | -$119.6M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 8.3% +1.7pp | 6.6% +4.9pp | 1.8% +4.0pp | -2.3% +21.8pp | -24.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $18.3M -0.5% | $18.4M +164.6% | $7.0M +168.1% | $2.6M +259.6% | -$1.6M | $1.3B | -$1.6B | $745.2M |
| Net Income | $79.8M +126.5% | $35.3M +1952.3% | $1.7M +136.1% | -$4.8M +62.5% | -$12.7M | $4.9B | $4.8B | $4.7B |
| Net Margin | 4.9% +2.1pp | 2.8% +2.6pp | 0.2% +0.8pp | -0.6% +1.9pp | -2.5% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 +106.5% | $0 +1019.1% | $0 +130.2% | -$0 +67.3% | -$0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 +103.2% | $0 +1019.1% | $0 +130.2% | -$0 +67.3% | -$0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $125.3M +9.7% | $114.2M +84.0% | $62.1M +19.7% | $51.9M +13.1% | $45.9M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $125.8M +9.6% | $114.8M +84.9% | $62.1M +19.7% | $51.9M +13.1% | $45.9M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
BorgWarner Inc.
NYSE:BWA
$14.47B
MGM Resorts International
NYSE:MGM
$12.01B
Texas Roadhouse, Inc.
NASDAQ:TXRH
$11.41B
Five Below, Inc.
NASDAQ:FIVE
$10.58B
CAVA Group, Inc.
NYSE:CAVA
$10.26B
Autoliv, Inc.
NYSE:ALV
$8.71B
Gildan Activewear Inc.
NYSE:GIL
$8.13B
The Gap, Inc.
NYSE:GAP
$7.54B
Vipshop Holdings Limited
NYSE:VIPS
$6.58B
MakeMyTrip Limited
NASDAQ:MMYT
$4.31B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does BROS generate?
Dutch Bros Inc. (BROS) reported $1.64B of revenue in fiscal 2025.
Is BROS profitable?
Dutch Bros Inc. (BROS) reported $79.84M of net income, with a net margin of 4.9%.
Explore More
Continue the stock analysis
Jump to another research area for this company.