☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||

Delaware | 87-1041305 | |||||||||||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |||||||||||||
1930 W. Rio Salado Pkwy | ||||||||||||||
Tempe, | Arizona | 85281 | ||||||||||||
(Address of Principal Executive Offices) | (Zip Code) | |||||||||||||
Title of Each Class | Trading Symbol | Name of Exchange on which Registered | ||||||
Class A Common Stock, par value $0.00001 per share | BROS | The New York Stock Exchange | ||||||
Large accelerated filer | x | Accelerated filer | o | |||||||||||
Non-accelerated filer | o | Smaller reporting company | o | |||||||||||
Emerging growth company | o | |||||||||||||
| Class A common stock | 137,940,798 | ||||
| Class B common stock | 35,177,924 | ||||
| Class C common stock | 1,562,994 | ||||
| Page | ||||||||
Financial Statements (Unaudited) | ||||||||
Term | Definition | |||||||
| 2022 Credit Facility | Has the meaning set forth in NOTE 9 — Debt to the condensed consolidated financial statements, included elsewhere in this Form 10-Q | |||||||
2025 Credit Facility | Has the meaning set forth in NOTE 9 — Debt to the condensed consolidated financial statements, included elsewhere in this Form 10-Q | |||||||
| AOCI | Accumulated Other Comprehensive Income | |||||||
ASC | Accounting Standards Codification | |||||||
| ASU | Accounting Standards Update | |||||||
| AUV | Average Unit Volume | |||||||
| BPS or bps | Basis points, which is used to express differences in rates. One basis point is the equivalent of 1/100 of one percent | |||||||
| CEO | Chief Executive Officer | |||||||
| CODM | Chief Operating Decision Maker | |||||||
| Co-Founder | Travis Boersma, our Executive Chairman and Co-Founder, and affiliated entities over which he maintains voting control | |||||||
| Continuing Members | The Co-Founder and the Sponsor | |||||||
| Dutch Bros OpCo | Dutch Mafia, LLC, a Delaware limited liability company and direct subsidiary of Dutch Bros Inc. | |||||||
| Dutch Bros Inc. | A Delaware corporation, the Class A common stock of which is publicly traded on the New York Stock Exchange under the symbol “BROS” | |||||||
EBITDAR | Earnings before interest, taxes, depreciation, amortization, and rent costs | |||||||
| FASB | Financial Accounting Standards Board | |||||||
| GAAP | U.S. Generally Accepted Accounting Principles | |||||||
| IPO | Initial Public Offering | |||||||
| N/A | Not applicable | |||||||
| N/M | Not meaningful | |||||||
| OpCo LLC Agreement | The Fifth Amended and Restated Limited Liability Company Agreement of Dutch Bros OpCo | |||||||
| OpCo Units | Class A common units, Class B voting units and Class C voting units of Dutch Bros OpCo, each as further defined in the OpCo LLC Agreement, collectively | |||||||
| PSU | Performance Restricted Stock Units | |||||||
| RSU | Restricted Stock Units | |||||||
| Same Shop Sales | 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 | |||||||
| SEC | Securities and Exchange Commission | |||||||
| SOFR | Secured Overnight Financing Rate | |||||||
| Sponsor | TSG Consumer Partners, L.P. and certain of its affiliates | |||||||
Tax Receivable Agreements (TRAs) | The Tax Receivable Agreement (Exchanges) that Dutch Bros Inc. entered into with the Continuing Members and the Tax Receivable Agreement (Reorganization) that Dutch Bros Inc. entered into with TSG7 A AIV VI Holdings-A, L.P. and DG Coinvestor Blocker Aggregator, L.P. or their assignees or successors, in connection with the IPO | |||||||
), Dutch Bros Rebel, and our other registered and common law trade names, trademarks and service marks are the property of Dutch Bros Inc. All other trademarks, trade names, and service marks appearing in this Form 10-Q are the property of their respective owners. Solely for convenience, the trademarks and trade names in this Form 10-Q may be referred to without the ® and ™ symbols, but such references should not be construed as any indicator that their respective owners will not assert their rights thereto.
Dutch Bros Inc.| Form 10-Q | 1
Dutch Bros Inc.| Form 10-Q | 2| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| (in thousands, except per share amounts; unaudited) | 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||||
| Revenues | ||||||||||||||||||||||||||
| Company-operated shops | $ | 510,031 | $ | 380,500 | $ | 939,088 | $ | 706,921 | ||||||||||||||||||
| Franchising and other | 40,820 | 35,313 | 76,175 | 64,044 | ||||||||||||||||||||||
| Total revenues | 550,851 | 415,813 | 1,015,263 | 770,965 | ||||||||||||||||||||||
| Costs and Expenses | ||||||||||||||||||||||||||
| Cost of sales | 399,795 | 295,769 | 756,731 | 560,928 | ||||||||||||||||||||||
| Selling, general and administrative | 80,651 | 65,385 | 153,827 | 124,306 | ||||||||||||||||||||||
| Total costs and expenses | 480,446 | 361,154 | 910,558 | 685,234 | ||||||||||||||||||||||
| Income from operations | 70,405 | 54,659 | 104,705 | 85,731 | ||||||||||||||||||||||
| Other expense | ||||||||||||||||||||||||||
| Interest expense, net | (7,038) | (7,076) | (14,258) | (14,191) | ||||||||||||||||||||||
| Other income (expense), net | 861 | (1,983) | 786 | (2,001) | ||||||||||||||||||||||
| Total other expense | (6,177) | (9,059) | (13,472) | (16,192) | ||||||||||||||||||||||
| Income before income taxes | 64,228 | 45,600 | 91,233 | 69,539 | ||||||||||||||||||||||
| Income tax expense | 12,623 | 7,243 | 15,964 | 8,702 | ||||||||||||||||||||||
| Net income | $ | 51,605 | $ | 38,357 | $ | 75,269 | $ | 60,837 | ||||||||||||||||||
Less: Net income attributable to non-controlling interests | 14,195 | 12,733 | 21,762 | 19,860 | ||||||||||||||||||||||
Net income attributable to Dutch Bros Inc. | $ | 37,410 | $ | 25,624 | $ | 53,507 | $ | 40,977 | ||||||||||||||||||
Net income per share of Class A common stock: | ||||||||||||||||||||||||||
| Basic | $ | 0.28 | $ | 0.20 | $ | 0.41 | $ | 0.33 | ||||||||||||||||||
| Diluted | $ | 0.28 | $ | 0.20 | $ | 0.41 | $ | 0.33 | ||||||||||||||||||
| Weighted-average shares of Class A common stock outstanding: | ||||||||||||||||||||||||||
| Basic | 134,494 | 126,390 | 130,837 | 123,615 | ||||||||||||||||||||||
| Diluted | 134,765 | 126,830 | 131,263 | 124,178 | ||||||||||||||||||||||
Dutch Bros Inc.| Form 10-Q | 3| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| (in thousands; unaudited) | 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||||
| Net income | $ | 51,605 | $ | 38,357 | $ | 75,269 | $ | 60,837 | ||||||||||||||||||
| Other comprehensive income (loss): | ||||||||||||||||||||||||||
Unrealized loss on derivative securities, effective portion, net of income tax benefit of $17, $54, $11 and $147, respectively | (39) | (241) | (12) | (590) | ||||||||||||||||||||||
| Comprehensive income | 51,566 | 38,116 | 75,257 | 60,247 | ||||||||||||||||||||||
| Less: comprehensive income attributable to non-controlling interests | 14,175 | 12,646 | 21,751 | 19,614 | ||||||||||||||||||||||
| Comprehensive income attributable to Dutch Bros Inc. | $ | 37,391 | $ | 25,470 | $ | 53,506 | $ | 40,633 | ||||||||||||||||||
Dutch Bros Inc.| Form 10-Q | 4| (in thousands, except per share amounts; unaudited) | June 30, 2026 | December 31, 2025 | ||||||||||||
| Assets | ||||||||||||||
| Current assets: | ||||||||||||||
| Cash and cash equivalents | $ | 268,624 | $ | 269,404 | ||||||||||
| Accounts receivable, net | 18,871 | 18,387 | ||||||||||||
| Inventories, net | 41,253 | 48,917 | ||||||||||||
| Prepaid expenses and other current assets | 23,745 | 20,670 | ||||||||||||
| Total current assets | 352,493 | 357,378 | ||||||||||||
| Property and equipment, net | 905,241 | 824,502 | ||||||||||||
| Lease right-of-use assets, net | 984,000 | 855,339 | ||||||||||||
| Deferred income tax assets, net | 1,111,070 | 946,571 | ||||||||||||
| Other long-term assets | 23,885 | 25,524 | ||||||||||||
| Total assets | $ | 3,376,689 | $ | 3,009,314 | ||||||||||
| Liabilities and Equity | ||||||||||||||
| Current liabilities: | ||||||||||||||
| Accounts payable | $ | 44,319 | $ | 37,625 | ||||||||||
| Other current liabilities | 123,394 | 99,173 | ||||||||||||
| Deferred revenue | 47,160 | 55,658 | ||||||||||||
| Current portion of tax receivable agreements liability | 686 | 7,696 | ||||||||||||
| Current portion of lease liabilities | 41,639 | 36,466 | ||||||||||||
| Current portion of long-term debt | 3,883 | 3,881 | ||||||||||||
| Total current liabilities | 261,081 | 240,499 | ||||||||||||
| Deferred revenue, net of current portion | 6,524 | 8,918 | ||||||||||||
| Lease liabilities, net of current portion | 967,206 | 852,380 | ||||||||||||
| Long-term debt, net of current portion | 194,600 | 196,295 | ||||||||||||
| Tax receivable agreements liability, net of current portion | 972,264 | 813,353 | ||||||||||||
| Total liabilities | 2,401,675 | 2,111,445 | ||||||||||||
Commitments and contingencies (Note 15) | ||||||||||||||
Preferred stock, $0.00001 par value per share - 20,000 shares authorized; zero shares issued and outstanding as of June 30, 2026 and December 31, 2025, respectively | — | — | ||||||||||||
Class A common stock, $0.00001 par value per share - 400,000 shares authorized; 137,893 and 127,054 shares issued and outstanding as of June 30, 2026 and December 31, 2025, respectively | 1 | 1 | ||||||||||||
Class B common stock, $0.00001 par value per share - 144,000 shares authorized; 35,178 and 35,211 shares issued and outstanding as of June 30, 2026 and December 31, 2025, respectively | — | — | ||||||||||||
Class C common stock, $0.00001 par value per share - 105,000 shares authorized; 1,587 and 2,280 shares issued and outstanding as of June 30, 2026 and December 31, 2025, respectively | — | — | ||||||||||||
| Additional paid-in capital | 644,589 | 581,261 | ||||||||||||
| Accumulated other comprehensive income | 47 | 48 | ||||||||||||
| Retained earnings | 153,015 | 99,508 | ||||||||||||
| Total stockholders' equity attributable to Dutch Bros Inc. | 797,652 | 680,818 | ||||||||||||
| Non-controlling interests | 177,362 | 217,051 | ||||||||||||
| Total equity | 975,014 | 897,869 | ||||||||||||
| Total liabilities and equity | $ | 3,376,689 | $ | 3,009,314 | ||||||||||
Dutch Bros Inc.| Form 10-Q | 5| Three Months Ended June 30, 2026 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Dutch Bros Inc. Stockholders’ Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Class A Common Stock | Class B Common Stock | Class C Common Stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands; unaudited) | Shares | Amount | Shares | Amount | Shares | Amount | Additional Paid-in-Capital | Accumulated Other Comprehensive Income | Retained Earnings | Non-Controlling Interests | Total Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Balance, March 31, 2026 | 127,293 | $ | 1 | 35,211 | $ | — | 2,280 | $ | — | $ | 580,773 | $ | 66 | $ | 115,605 | $ | 224,080 | $ | 920,525 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net income | — | — | — | — | — | — | — | — | 37,410 | 14,195 | 51,605 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Unrealized loss on derivative securities, effective portion, net of income tax benefit of $17 | — | — | — | — | — | — | (32) | (19) | — | (20) | (71) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Equity-based compensation expense | — | — | — | — | — | — | 5,324 | — | — | 1,555 | 6,879 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Issuance of Class A common stock pursuant to vesting of equity awards, net of stock withheld for tax withholding obligations | 10 | — | — | — | — | — | (128) | — | — | (38) | (166) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Issuance of Class A common stock for conversion of Dutch Bros OpCo Class A common units, and for surrender and cancellation of Class C common stock, pursuant to exchange transactions | 10,590 | — | — | — | (691) | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of equity transactions of Dutch Bros OpCo Class A common units | — | — | — | — | — | — | 45,556 | — | — | (45,556) | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Impacts of Tax Receivable Agreements | — | — | — | — | — | — | 13,096 | — | — | — | 13,096 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Reverse Split transaction pursuant to OpCo Recapitalization | — | — | (33) | — | (2) | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Distributions paid to non-controlling interest holders | — | — | — | — | — | — | — | — | — | (16,854) | (16,854) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Balance, June 30, 2026 | 137,893 | $ | 1 | 35,178 | $ | — | 1,587 | $ | — | $ | 644,589 | $ | 47 | $ | 153,015 | $ | 177,362 | $ | 975,014 | |||||||||||||||||||||||||||||||||||||||||||||||||
Dutch Bros Inc.| Form 10-Q | 6| Six Months Ended June 30, 2026 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Dutch Bros Inc. Stockholders’ Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Class A Common Stock | Class B Common Stock | Class C Common Stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands; unaudited) | Shares | Amount | Shares | Amount | Shares | Amount | Additional Paid-in-Capital | Accumulated Other Comprehensive Income | Retained Earnings | Non-Controlling Interests | Total Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Balance, December 31, 2025 | 127,054 | $ | 1 | 35,211 | $ | — | 2,280 | $ | — | $ | 581,261 | $ | 48 | $ | 99,508 | $ | 217,051 | $ | 897,869 | |||||||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | — | — | 53,507 | 21,762 | 75,269 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Unrealized loss on derivative securities, effective portion, net of income tax benefit of $11 | — | — | — | — | — | — | (32) | (1) | — | (11) | (44) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Equity-based compensation expense | — | — | — | — | — | — | 9,103 | — | — | 3,054 | 12,157 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Issuance of Class A common stock pursuant to vesting of equity awards, net of stock withheld for tax withholding obligations | 249 | — | — | — | — | — | (4,549) | — | — | (1,794) | (6,343) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of Class A common stock for conversion of Dutch Bros OpCo Class A common units, and for surrender and cancellation of Class C common stock, pursuant to exchange transactions | 10,590 | — | — | — | (691) | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of equity transactions of Dutch Bros OpCo Class A common units | — | — | — | — | — | — | 45,846 | — | — | (45,846) | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Impacts of Tax Receivable Agreements | — | — | — | — | — | — | 12,960 | — | — | — | 12,960 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Reverse Split transaction pursuant to OpCo Recapitalization | — | — | (33) | — | (2) | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Distributions paid to non-controlling interest holders | — | — | — | — | — | — | — | — | — | (16,854) | (16,854) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Balance, June 30, 2026 | 137,893 | $ | 1 | 35,178 | $ | — | 1,587 | $ | — | $ | 644,589 | $ | 47 | $ | 153,015 | $ | 177,362 | $ | 975,014 | |||||||||||||||||||||||||||||||||||||||||||||||||
Dutch Bros Inc.| Form 10-Q | 7| Three Months Ended June 30, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Dutch Bros Inc. Stockholders’ Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Class A Common Stock | Class B Common Stock | Class C Common Stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands; unaudited) | Shares | Amount | Shares | Amount | Shares | Amount | Additional Paid-in-Capital | Accumulated Other Comprehensive Income | Retained Earnings (Accumulated Deficit) | Non-Controlling Interests | Total Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Balance, March 31, 2025 | 125,174 | $ | 1 | 35,211 | $ | — | 2,347 | $ | — | $ | 563,600 | $ | 438 | $ | 35,019 | $ | 197,244 | $ | 796,302 | |||||||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | — | — | 25,624 | 12,733 | 38,357 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Unrealized loss on derivative securities, effective portion, net of income tax benefit of $54 | — | — | — | — | — | — | (12) | (154) | — | (87) | (253) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity-based compensation expense | — | — | — | — | — | — | 3,341 | — | — | 1,330 | 4,671 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Issuance of Class A common stock pursuant to vesting of equity awards, net of stock withheld for tax withholding obligations | 8 | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of Class A common stock in exchange for surrender and conversion of Dutch Bros OpCo Class A common units for surrender and cancellation of Class C common stock, pursuant to exchange transactions | 1,750 | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of equity transactions of Dutch Bros OpCo Class A common units | — | — | — | — | — | — | 6,592 | — | — | (6,592) | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Impacts of Tax Receivable Agreements | — | — | — | — | — | — | 1,719 | — | — | — | 1,719 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Distributions paid to non-controlling interest holders | — | — | — | — | — | — | — | — | — | (6,867) | (6,867) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Balance, June 30, 2025 | 126,932 | $ | 1 | 35,211 | $ | — | 2,347 | $ | — | $ | 575,240 | $ | 284 | $ | 60,643 | $ | 197,761 | $ | 833,929 | |||||||||||||||||||||||||||||||||||||||||||||||||
Dutch Bros Inc.| Form 10-Q | 8| Six Months Ended June 30, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Dutch Bros Inc. Stockholders’ Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Class A Common Stock | Class B Common Stock | Class C Common Stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands; unaudited) | Shares | Amount | Shares | Amount | Shares | Amount | Additional Paid-in-Capital | Accumulated Other Comprehensive Income | Retained Earnings (Accumulated Deficit) | Non-Controlling Interests | Total Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Balance, December 31, 2024 | 115,432 | $ | 1 | 35,227 | $ | — | 3,545 | $ | — | $ | 517,074 | $ | 628 | $ | 19,666 | $ | 226,496 | $ | 763,865 | |||||||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | — | — | 40,977 | 19,860 | 60,837 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Unrealized gain (loss) on derivative securities, effective portion, net of income tax benefit of $147 | — | — | — | — | — | — | (108) | (344) | — | (246) | (698) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity-based compensation expense | — | — | — | — | — | — | 6,241 | — | — | 2,624 | 8,865 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of Class A common stock pursuant to vesting of equity awards, net of stock withheld for tax withholding obligations | 303 | — | — | — | — | — | (7,771) | — | — | (3,247) | (11,018) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Issuance of Class A common stock in exchange for surrender and conversion of Dutch Bros OpCo Class A common units for surrender and cancellation of Class C common stock, pursuant to exchange transactions | 11,197 | — | — | — | (1,197) | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect of exchange transactions of Dutch Bros OpCo Class A common units | — | — | — | — | — | — | 40,859 | — | — | (40,859) | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Impacts of Tax Receivable Agreements | — | — | — | — | — | — | 18,945 | — | — | — | 18,945 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Reverse Split transaction pursuant to OpCo Recapitalization | — | — | (16) | — | (1) | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Distributions paid to non-controlling interest holders | — | — | — | — | — | — | — | — | — | (6,867) | (6,867) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Balance, June 30, 2025 | 126,932 | $ | 1 | 35,211 | $ | — | 2,347 | $ | — | $ | 575,240 | $ | 284 | $ | 60,643 | $ | 197,761 | $ | 833,929 | |||||||||||||||||||||||||||||||||||||||||||||||||
Dutch Bros Inc.| Form 10-Q | 9| Six Months Ended June 30, | ||||||||||||||
| (in thousands; unaudited) | 2026 | 2025 | ||||||||||||
| Cash flows from operating activities: | ||||||||||||||
| Net income | $ | 75,269 | $ | 60,837 | ||||||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||
| Depreciation and amortization | 73,736 | 54,323 | ||||||||||||
| Non-cash interest expense | 247 | 506 | ||||||||||||
| Loss on disposal of assets | 1 | 53 | ||||||||||||
| Loss on extinguishment of debt | — | 809 | ||||||||||||
| Equity-based compensation | 12,157 | 8,865 | ||||||||||||
| Deferred income taxes | 14,764 | 7,340 | ||||||||||||
| Remeasurement gain on TRAs | (437) | — | ||||||||||||
| Non-cash operating lease cost | 14,046 | 9,566 | ||||||||||||
| Changes in operating assets and liabilities, net of acquisition: | ||||||||||||||
| Accounts receivable, net | (484) | (2,935) | ||||||||||||
| Inventories, net | 7,664 | (5,931) | ||||||||||||
| Prepaid expenses and other current assets | (3,093) | 2,085 | ||||||||||||
| Other long-term assets | 1,203 | (1,634) | ||||||||||||
| Accounts payable | 5,265 | (488) | ||||||||||||
| Other current liabilities | 16,939 | (2,279) | ||||||||||||
| Deferred revenue | (10,731) | 390 | ||||||||||||
| Other long-term liabilities | — | (8) | ||||||||||||
| Operating lease liabilities | (9,613) | (4,718) | ||||||||||||
| Net cash provided by operating activities | 196,933 | 126,781 | ||||||||||||
| Cash flows from investing activities: | ||||||||||||||
| Purchases of property and equipment | (129,290) | (99,762) | ||||||||||||
| Proceeds from disposal of property and equipment | 47 | 31 | ||||||||||||
| Acquisition of assets | (19,805) | — | ||||||||||||
| Net cash used in investing activities | (149,048) | (99,731) | ||||||||||||
| Cash flows from financing activities: | ||||||||||||||
| Payments on finance lease liabilities | (9,576) | (7,111) | ||||||||||||
| Proceeds from long-term debt | — | 250,000 | ||||||||||||
| Payments on long-term debt | (1,939) | (284,748) | ||||||||||||
| Payments of debt issuance costs | — | (1,547) | ||||||||||||
| Tax withholding payments upon vesting of equity awards | (6,343) | (11,018) | ||||||||||||
| Distributions to non-controlling interest holders | (16,854) | (6,867) | ||||||||||||
| Payments under tax receivable agreements | (13,953) | (4,698) | ||||||||||||
| Net cash used in financing activities | (48,665) | (65,989) | ||||||||||||
| Net decrease in cash and cash equivalents | (780) | (38,939) | ||||||||||||
| Cash and cash equivalents, beginning of period | 269,404 | 293,354 | ||||||||||||
| Cash and cash equivalents, end of period | $ | 268,624 | $ | 254,415 | ||||||||||
Dutch Bros Inc.| Form 10-Q | 10| Six Months Ended June 30, | ||||||||||||||
| (in thousands; unaudited) | 2026 | 2025 | ||||||||||||
| Supplemental disclosure of cash flow information | ||||||||||||||
| Interest paid | $ | 18,123 | $ | 20,154 | ||||||||||
| Income taxes paid | 1,682 | 890 | ||||||||||||
| Supplemental disclosure of noncash investing and financing activities | ||||||||||||||
| Additions of property and equipment recorded as liabilities as of end of period | 18,294 | 21,475 | ||||||||||||
Dutch Bros Inc.| Form 10-Q | 11| Note | Page | |||||||
| NOTE 1 — Organization and Background | ||||||||
| NOTE 2 — Basis of Presentation and Summary of Significant Accounting Policies | ||||||||
| NOTE 3 — Revenue Recognition | ||||||||
| NOTE 4 — Acquisitions | ||||||||
| NOTE 5 — Supplemental Financial Information | ||||||||
| NOTE 6 — Property and Equipment | ||||||||
| NOTE 7 — Other Long-Term Assets | ||||||||
| NOTE 8 — Leases | ||||||||
| NOTE 9 — Debt | ||||||||
| NOTE 10 — Derivative Financial Instrument | ||||||||
| NOTE 11 — Income Taxes | ||||||||
| NOTE 12 — Equity-Based Compensation | ||||||||
| NOTE 13 — Non-Controlling Interests | ||||||||
| NOTE 14 — Income Per Share | ||||||||
| NOTE 15 — Commitments and Contingencies | ||||||||
| NOTE 16 — Related Party Transactions | ||||||||
| NOTE 17 — Segment Reporting | ||||||||
| NOTE 18 — Subsequent Events | ||||||||
Dutch Bros Inc.| Form 10-Q | 12
Dutch Bros Inc.| Form 10-Q | 13
Dutch Bros Inc.| Form 10-Q | 14| (in thousands) | June 30, 2026 | December 31, 2025 | ||||||||||||
Gift card and loyalty programs | $ | 50,155 | $ | 62,014 | ||||||||||
Initial unearned franchise fees and other1 | 3,529 | 2,562 | ||||||||||||
| Total deferred revenue | $ | 53,684 | $ | 64,576 | ||||||||||
| Six Months Ended June 30, | ||||||||||||||
| (in thousands) | 2026 | 2025 3 | ||||||||||||
| Beginning balance | $ | 64,576 | $ | 50,883 | ||||||||||
Revenue deferred 1 | 221,197 | 265,623 | ||||||||||||
Revenue recognized 2 | (232,412) | (265,111) | ||||||||||||
| Other deferred revenue, net | 323 | (122) | ||||||||||||
| Ending balance | 53,684 | 51,273 | ||||||||||||
| Less: current portion | (47,160) | (43,533) | ||||||||||||
| Deferred revenue, net of current portion | $ | 6,524 | $ | 7,740 | ||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| (in thousands) | 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||||
Gift card redemptions 1 | $ | 3,078 | $ | 1,315 | $ | 8,640 | $ | 6,407 | ||||||||||||||||||
Dutch Bros Inc.| Form 10-Q | 15| (in thousands) | June 30, 2026 | December 31, 2025 | ||||||||||||
| Raw materials | $ | 15,412 | $ | 25,516 | ||||||||||
| Finished goods | 25,841 | 23,401 | ||||||||||||
| Total inventories | $ | 41,253 | $ | 48,917 | ||||||||||
| (in thousands) | June 30, 2026 | December 31, 2025 | ||||||||||||
Accrued compensation and benefits | $ | 53,942 | $ | 50,314 | ||||||||||
Sales, use and property taxes payable | 15,980 | 15,354 | ||||||||||||
Other accrued liabilities | 53,472 | 33,505 | ||||||||||||
Other current liabilities | $ | 123,394 | $ | 99,173 | ||||||||||
| (in thousands) | June 30, 2026 | December 31, 2025 | ||||||||||||
| Software | $ | 20,944 | $ | 14,630 | ||||||||||
| Equipment and fixtures | 356,096 | 305,116 | ||||||||||||
| Buildings and leasehold improvements | 739,156 | 684,322 | ||||||||||||
| Land | 7,022 | 7,022 | ||||||||||||
Construction-in-progress 1 | 100,993 | 75,225 | ||||||||||||
| Property and equipment, gross | 1,224,211 | 1,086,315 | ||||||||||||
| Less: accumulated depreciation | (318,970) | (261,813) | ||||||||||||
| Property and equipment, net | $ | 905,241 | $ | 824,502 | ||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| (in thousands) | 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||||
| Cost of sales | $ | 26,183 | $ | 19,942 | $ | 55,340 | $ | 38,907 | ||||||||||||||||||
Selling, general, and administrative | 1,656 | 801 | 3,086 | 1,188 | ||||||||||||||||||||||
| Total depreciation expense | $ | 27,839 | $ | 20,743 | $ | 58,426 | $ | 40,095 | ||||||||||||||||||
Dutch Bros Inc.| Form 10-Q | 16| (in thousands) | June 30, 2026 | December 31, 2025 | ||||||||||||
Reacquired franchise rights1 | $ | 27,049 | $ | 27,049 | ||||||||||
| Less: accumulated amortization | (25,938) | (25,539) | ||||||||||||
| Reacquired franchise rights, net | $ | 1,111 | $ | 1,510 | ||||||||||
Goodwill | 21,629 | 21,629 | ||||||||||||
Other | 1,145 | 2,385 | ||||||||||||
| Total other long-term assets, net | $ | 23,885 | $ | 25,524 | ||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| (in thousands) | 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||||
| Cost of sales | $ | 185 | $ | 409 | $ | 399 | $ | 912 | ||||||||||||||||||
| (in thousands) | Balance Sheet Classification | June 30, 2026 | December 31, 2025 | |||||||||||||||||
| Right-of-use assets | ||||||||||||||||||||
| $ | 392,280 | $ | 406,381 | |||||||||||||||||
| 591,720 | 448,958 | |||||||||||||||||||
| Lease right-of-use assets, net | $ | 984,000 | $ | 855,339 | ||||||||||||||||
| Lease liabilities | ||||||||||||||||||||
Current lease liabilities | ||||||||||||||||||||
| $ | 16,411 | $ | 17,298 | |||||||||||||||||
| 25,228 | 19,168 | |||||||||||||||||||
| Current portion of lease liabilities | $ | 41,639 | $ | 36,466 | ||||||||||||||||
Non-current lease liabilities | ||||||||||||||||||||
| $ | 394,647 | $ | 402,697 | |||||||||||||||||
| 572,559 | 449,683 | |||||||||||||||||||
| Lease liabilities, net of current portion | $ | 967,206 | $ | 852,380 | ||||||||||||||||
| Total lease liabilities | $ | 1,008,845 | $ | 888,846 | ||||||||||||||||
Dutch Bros Inc.| Form 10-Q | 17Statements of Operations Classification | Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||||||||
| (in thousands) | 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||||||||||
| Finance lease costs | ||||||||||||||||||||||||||||||||
| Amortization of right-of-use assets | Cost of sales | $ | 7,457 | $ | 6,725 | $ | 14,911 | $ | 13,285 | |||||||||||||||||||||||
| Amortization of right-of-use assets | Selling, general, and administrative | — | 15 | — | 30 | |||||||||||||||||||||||||||
| Interest on lease liabilities | Interest expense | 6,105 | 5,729 | 12,282 | 11,338 | |||||||||||||||||||||||||||
| Total finance lease costs | 13,562 | 12,469 | 27,193 | 24,653 | ||||||||||||||||||||||||||||
| Operating lease costs | ||||||||||||||||||||||||||||||||
| Lease expenses | Cost of sales | 15,400 | 9,656 | 28,953 | 18,319 | |||||||||||||||||||||||||||
| Lease expenses | Selling, general, and administrative | 693 | 699 | 1,386 | 1,399 | |||||||||||||||||||||||||||
| Total operating lease costs | 16,093 | 10,355 | 30,339 | 19,718 | ||||||||||||||||||||||||||||
| Variable lease costs | Cost of sales | 2,823 | 2,310 | 5,584 | 4,425 | |||||||||||||||||||||||||||
| Total lease costs | $ | 32,478 | $ | 25,134 | $ | 63,116 | $ | 48,796 | ||||||||||||||||||||||||
| Six Months Ended June 30, | ||||||||||||||
| (in thousands) | 2026 | 2025 | ||||||||||||
| Cash paid for amounts included in the measurement of lease liabilities | ||||||||||||||
| Operating cash flows from finance leases | $ | 12,282 | $ | 11,337 | ||||||||||
| Operating cash flows from operating leases | 25,906 | 14,872 | ||||||||||||
| Financing cash flows from finance leases | 9,576 | 7,111 | ||||||||||||
| Right-of-use assets obtained in exchange for lease obligations | ||||||||||||||
| Finance leases | 639 | 18,982 | ||||||||||||
| Operating leases | 138,549 | 67,354 | ||||||||||||
Dutch Bros Inc.| Form 10-Q | 18| (in thousands) | June 30, 2026 | December 31, 2025 | ||||||||||||
Term loan under credit facility | $ | 146,250 | $ | 148,125 | ||||||||||
Revolving loan under credit facility | 50,000 | 50,000 | ||||||||||||
Finance obligations1 | 4,150 | 4,162 | ||||||||||||
| Unsecured note payable | 111 | 176 | ||||||||||||
| Total debt | 200,511 | 202,463 | ||||||||||||
| Less: loan origination fees | (2,028) | (2,287) | ||||||||||||
| Less: current portion | (3,883) | (3,881) | ||||||||||||
| Total long-term debt, net of current portion | $ | 194,600 | $ | 196,295 | ||||||||||
| (in thousands) | ||||||||
| Remainder of 2026 | $ | 1,941 | ||||||
| 2027 | 5,670 | |||||||
| 2028 | 7,500 | |||||||
| 2029 | 11,250 | |||||||
| 2030 | 170,000 | |||||||
| Thereafter | 4,150 | |||||||
| Total | $ | 200,511 | ||||||
Dutch Bros Inc.| Form 10-Q | 19| (in thousands) | Balance Sheets Classification | June 30, 2026 | December 31, 2025 | |||||||||||||||||
Derivative instrument designated as cash flow hedge | ||||||||||||||||||||
| Interest rate swap contract | Prepaid expenses and other current assets | $ | 448 | $ | 466 | |||||||||||||||
| Interest rate swap contract | Other long-term assets | — | 36 | |||||||||||||||||
| Total derivative instrument designated as cash flow hedge | $ | 448 | $ | 502 | ||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||
| (in thousands) | Financial Statements Classification | 2026 | 2025 | 2026 | 2025 | |||||||||||||||||||||||||||
Derivative instrument designated as cash flow hedge | ||||||||||||||||||||||||||||||||
Income (loss) recognized in other comprehensive income before reclassifications | Statements of Comprehensive Income | $ | 102 | $ | (15) | $ | 300 | $ | (175) | |||||||||||||||||||||||
Reclassification from accumulated other comprehensive income to earnings for the effective portion | Statements of Operations - Interest expense, net | (158) | (280) | (323) | (562) | |||||||||||||||||||||||||||
| Income tax benefit | Statements of Comprehensive Income | 17 | 54 | 11 | 147 | |||||||||||||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| (dollars in thousands) | 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||||
| Income tax expense | $ | 12,623 | $ | 7,243 | $ | 15,964 | $ | 8,702 | ||||||||||||||||||
| Effective tax rate | 19.7 | % | 15.9 | % | 17.5 | % | 12.5 | % | ||||||||||||||||||
Dutch Bros Inc.| Form 10-Q | 20| (in thousands) | June 30, 2026 | December 31, 2025 | ||||||||||||
| Beginning balance | $ | 821,049 | $ | 627,834 | ||||||||||
| Additions (reductions) to TRAs: | ||||||||||||||
| Exchange of Dutch Bros OpCo Class A common units for Class A common stock | 166,291 | 202,680 | ||||||||||||
Payments under TRA | (13,953) | (4,698) | ||||||||||||
TRAs remeasurements and other 1 | (437) | (4,767) | ||||||||||||
| Ending balance | $ | 972,950 | $ | 821,049 | ||||||||||
| Less: current portion | (686) | (7,696) | ||||||||||||
| TRAs liability, net of current portion | $ | 972,264 | $ | 813,353 | ||||||||||
Dutch Bros Inc.| Form 10-Q | 21| (in thousands, except per share amounts) | Restricted Stock Units | Weighted-average grant date fair value per share | ||||||||||||
| Balance, December 31, 2025 | 842 | $ | 46.55 | |||||||||||
| New grants | 651 | 53.58 | ||||||||||||
| Vested | (369) | 38.70 | ||||||||||||
| Forfeitures | (72) | 52.41 | ||||||||||||
| Balance, June 30, 2026 | 1,052 | $ | 52.32 | |||||||||||
| (in thousands, except per share amounts) | Performance - Based Stock Units | Weighted-average grant date fair value per share | ||||||||||||
| Balance, December 31, 2025 | 55 | $ | 132.96 | |||||||||||
| New grants | 134 | 78.80 | ||||||||||||
| Forfeitures | (14) | 105.08 | ||||||||||||
| Balance, June 30, 2026 | 175 | $ | 93.77 | |||||||||||
| Six Months Ended June 30, | ||||||||||||||||||||||||||
| (in thousands, except per share amounts) | 2026 | 2025 | ||||||||||||||||||||||||
| Awards/units | W/A vest date fair value | Awards/units | W/A vest date fair value | |||||||||||||||||||||||
| RSUs | 17,812 | $ | 48.29 | 34,823 | $ | 78.86 | ||||||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| (in thousands) | 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||||
| Cost of sales | $ | 900 | $ | 575 | $ | 1,559 | $ | 975 | ||||||||||||||||||
| Selling, general, and administrative expenses | 5,979 | 4,096 | 10,598 | 7,890 | ||||||||||||||||||||||
Total stock-based compensation expense | $ | 6,879 | $ | 4,671 | $ | 12,157 | $ | 8,865 | ||||||||||||||||||
Dutch Bros Inc.| Form 10-Q | 22| (in thousands) | ||||||||
| Remainder of 2026 | $ | 14,662 | ||||||
| 2027 | 24,308 | |||||||
| 2028 | 16,673 | |||||||
| 2029 | 2,997 | |||||||
| Total unrecognized stock-based compensation | $ | 58,640 | ||||||
| June 30, 2026 | ||||||||||||||
(units in thousands) | OpCo Units | Ownership % | ||||||||||||
Dutch Bros OpCo Class A common units held by Dutch Bros Inc. | 137,893 | 77.6 | % | |||||||||||
Dutch Bros OpCo Class A common units held by non-controlling interest holders1 | 39,843 | 22.4 | % | |||||||||||
| Total Dutch Bros OpCo Class A common units outstanding | 177,736 | 100.0 | % | |||||||||||
Dutch Bros Inc.| Form 10-Q | 23| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| (in thousands) | 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||||
| Net income attributable to Dutch Bros Inc. | $ | 37,410 | $ | 25,624 | $ | 53,507 | $ | 40,977 | ||||||||||||||||||
Other comprehensive income (loss): | ||||||||||||||||||||||||||
| Unrealized loss on derivative securities, effective portion, net of income tax impacts | (19) | (154) | (1) | (344) | ||||||||||||||||||||||
Additional paid-in capital: | ||||||||||||||||||||||||||
Increase as a result of equity-based compensation | 5,324 | 3,341 | 9,103 | 6,241 | ||||||||||||||||||||||
Decrease as a result of common stock issuances pursuant to vesting of equity awards, net of stock withheld for tax | (128) | — | (4,549) | (7,771) | ||||||||||||||||||||||
Increase as a result of the acquisition of Dutch Bros OpCo Class A common units | 45,556 | 6,592 | 45,846 | 40,859 | ||||||||||||||||||||||
| Total effect of changes in ownership interest on equity attributable to Dutch Bros Inc. | $ | 88,143 | $ | 35,403 | $ | 103,906 | $ | 79,962 | ||||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||||||||||||
Weighted-average ownership percentage of non-controlling interest holders | 24.3 | % | 28.8 | % | 26.4 | % | 30.3 | % | ||||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| (in thousands) | 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||||
Amounts paid to non-controlling interest holders | $ | 16,854 | $ | 6,867 | $ | 16,854 | $ | 6,867 | ||||||||||||||||||
Dutch Bros Inc.| Form 10-Q | 24| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| (in thousands) | 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||||
Net income attributable to Dutch Bros Inc. | ||||||||||||||||||||||||||
| Net income | $ | 51,605 | $ | 38,357 | $ | 75,269 | $ | 60,837 | ||||||||||||||||||
Less: Net income attributable to non-controlling interests | 14,195 | 12,733 | 21,762 | 19,860 | ||||||||||||||||||||||
Net income attributable to Dutch Bros Inc. | $ | 37,410 | $ | 25,624 | $ | 53,507 | $ | 40,977 | ||||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| (in thousands, except per share amounts) | 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||||
| Basic net income per share attributable to common stockholders | ||||||||||||||||||||||||||
| Numerator: | ||||||||||||||||||||||||||
Net income attributable to Dutch Bros Inc. | $ | 37,410 | $ | 25,624 | $ | 53,507 | $ | 40,977 | ||||||||||||||||||
| Denominator: | ||||||||||||||||||||||||||
| Weighted-average number of shares of Class A common stock outstanding - basic | 134,494 | 126,390 | 130,837 | 123,615 | ||||||||||||||||||||||
| Basic net income per share attributable to common stockholders | $ | 0.28 | $ | 0.20 | $ | 0.41 | $ | 0.33 | ||||||||||||||||||
Dutch Bros Inc.| Form 10-Q | 25| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| (in thousands, except per share amounts) | 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||||
| Diluted net income per share attributable to common stockholders | ||||||||||||||||||||||||||
| Numerator: | ||||||||||||||||||||||||||
| Undistributed net income for basic computation | $ | 37,410 | $ | 25,624 | $ | 53,507 | $ | 40,977 | ||||||||||||||||||
| Increase in net income attributable to common stockholders upon conversion of potentially dilutive instruments | 22 | 31 | 52 | 63 | ||||||||||||||||||||||
| Allocation of undistributed net income | $ | 37,432 | $ | 25,655 | $ | 53,559 | $ | 41,040 | ||||||||||||||||||
| Denominator: | ||||||||||||||||||||||||||
| Number of shares used in basic computation | 134,494 | 126,390 | 130,837 | 123,615 | ||||||||||||||||||||||
| Add: weighted-average effect of dilutive securities | ||||||||||||||||||||||||||
| RSUs | 271 | 440 | 426 | 563 | ||||||||||||||||||||||
| Weighted-average number of shares of Class A common stock outstanding used to calculate diluted net income per share | 134,765 | 126,830 | 131,263 | 124,178 | ||||||||||||||||||||||
| Diluted net income per share attributable to common stockholders | $ | 0.28 | $ | 0.20 | $ | 0.41 | $ | 0.33 | ||||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
(in thousands) | 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||||
| RSUs | 164 | 243 | 173 | 172 | ||||||||||||||||||||||
| PSUs | 311 | 63 | 230 | 46 | ||||||||||||||||||||||
| Total anti-dilutive securities | 475 | 306 | 403 | 218 | ||||||||||||||||||||||
Dutch Bros Inc.| Form 10-Q | 26| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| (in thousands) | 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||||
| Distributions and TRA payments to Co-Founder and Sponsor ¹ | $ | 29,886 | $ | 11,494 | $ | 30,807 | $ | 11,565 | ||||||||||||||||||
| Donations to Dutch Bros Foundation | 42 | 2,062 | 2,125 | 2,125 | ||||||||||||||||||||||
Dutch Bros Inc.| Form 10-Q | 27
Dutch Bros Inc.| Form 10-Q | 28| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| (in thousands) | 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||||
| Revenues | ||||||||||||||||||||||||||
| Company-operated shops | $ | 510,031 | $ | 380,500 | $ | 939,088 | $ | 706,921 | ||||||||||||||||||
| Franchising and other | 40,820 | 35,313 | 76,175 | 64,044 | ||||||||||||||||||||||
| Total revenues | 550,851 | 415,813 | 1,015,263 | 770,965 | ||||||||||||||||||||||
| Cost of sales | ||||||||||||||||||||||||||
| Company-operated shops | ||||||||||||||||||||||||||
| Beverage, food & packaging | 133,108 | 96,468 | 245,430 | 177,847 | ||||||||||||||||||||||
| Labor costs | 129,460 | 101,270 | 241,765 | 190,709 | ||||||||||||||||||||||
| Occupancy & other costs | 83,085 | 59,984 | 159,870 | 113,911 | ||||||||||||||||||||||
| Pre-opening costs | 8,408 | 4,542 | 14,749 | 10,153 | ||||||||||||||||||||||
| Franchising and other | 11,909 | 6,429 | 24,267 | 15,204 | ||||||||||||||||||||||
Segment cost of sales1 | 365,970 | 268,693 | 686,081 | 507,824 | ||||||||||||||||||||||
| Segment contribution | ||||||||||||||||||||||||||
| Company-operated shops | 155,970 | 118,236 | 277,274 | 214,301 | ||||||||||||||||||||||
| Franchising and other | 28,911 | 28,884 | 51,908 | 48,840 | ||||||||||||||||||||||
| Total segment contribution | $ | 184,881 | $ | 147,120 | $ | 329,182 | $ | 263,141 | ||||||||||||||||||
| Segment depreciation and amortization | (33,825) | (27,076) | (70,650) | (53,104) | ||||||||||||||||||||||
| Selling, general and administrative | (80,651) | (65,385) | (153,827) | (124,306) | ||||||||||||||||||||||
| Interest expense, net | (7,038) | (7,076) | (14,258) | (14,191) | ||||||||||||||||||||||
| Other income (expense), net | 861 | (1,983) | 786 | (2,001) | ||||||||||||||||||||||
| Income before income taxes | $ | 64,228 | $ | 45,600 | $ | 91,233 | $ | 69,539 | ||||||||||||||||||
Dutch Bros Inc.| Form 10-Q | 29Section | Page | |||||||
Dutch Bros Inc.| Form 10-Q | 30
Dutch Bros Inc.| Form 10-Q | 31




| 2026 vs 2025 | ||||||||
Increase in total shops | 17.4 | % | ||||||
Increase in total revenue | 31.7 | % | ||||||
Dutch Bros Inc.| Form 10-Q | 32| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
(dollars in thousands; unaudited) | 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||||
| Shop count, beginning of period | ||||||||||||||||||||||||||
| Company-operated | 844 | 695 | 811 | 670 | ||||||||||||||||||||||
| Franchised | 333 | 317 | 325 | 312 | ||||||||||||||||||||||
| Total shop count | 1,177 | 1,012 | 1,136 | 982 | ||||||||||||||||||||||
| Company-operated new openings | 44 | 30 | 77 | 55 | ||||||||||||||||||||||
| Franchised new openings | 4 | 1 | 12 | 6 | ||||||||||||||||||||||
| Shop count, end of period | ||||||||||||||||||||||||||
| Company-operated | 888 | 725 | 888 | 725 | ||||||||||||||||||||||
| Franchised | 337 | 318 | 337 | 318 | ||||||||||||||||||||||
| Total shop count | 1,225 | 1,043 | 1,225 | 1,043 | ||||||||||||||||||||||
Systemwide AUV 1 | N/A | N/A | $ | 2,193 | $ | 2,053 | ||||||||||||||||||||
Company-operated shops AUV 1 | N/A | N/A | $ | 2,164 | $ | 1,982 | ||||||||||||||||||||
Systemwide same shop sales 1, 2 | 5.8 | % | 6.1 | % | 6.9 | % | 5.3 | % | ||||||||||||||||||
| Ticket | 4.1 | % | 2.4 | % | 3.6 | % | 3.0 | % | ||||||||||||||||||
| Transactions | 1.7 | % | 3.7 | % | 3.3 | % | 2.3 | % | ||||||||||||||||||
Company-operated same shop sales 1 | 8.3 | % | 7.8 | % | 9.3 | % | 7.2 | % | ||||||||||||||||||
| Ticket | 4.9 | % | 1.9 | % | 4.3 | % | 2.6 | % | ||||||||||||||||||
| Transactions | 3.4 | % | 5.9 | % | 5.0 | % | 4.6 | % | ||||||||||||||||||
Systemwide sales 2 | $ | 703,320 | $ | 571,273 | $ | 1,312,919 | $ | 1,060,945 | ||||||||||||||||||
Company-operated shops operating weeks 3 | 11,189 | 9,184 | 21,682 | 17,921 | ||||||||||||||||||||||
Franchising shops operating weeks 3 | 4,353 | 4,119 | 8,583 | 8,130 | ||||||||||||||||||||||
Dutch Rewards transactions as a percentage of total transactions 4 | 73 | % | 72 | % | 74 | % | 72 | % | ||||||||||||||||||
Dutch Bros Inc.| Form 10-Q | 33| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||||||||||||||||||||||||||||||||||||
| (dollars in thousands; unaudited) | $ | % | $ | % | $ | % | $ | % | ||||||||||||||||||||||||||||||||||||||||||
| Company-operated shops revenues | 510,031 | 100.0 | 380,500 | 100.0 | 939,088 | 100.0 | 706,921 | 100.0 | ||||||||||||||||||||||||||||||||||||||||||
| Company-operated shops gross profit | 123,301 | 24.2 | 92,552 | 24.3 | 209,083 | 22.3 | 164,050 | 23.2 | ||||||||||||||||||||||||||||||||||||||||||
| Company-operated shops contribution | 155,970 | 30.6 | 118,236 | 31.1 | 277,274 | 29.5 | 214,301 | 30.3 | ||||||||||||||||||||||||||||||||||||||||||
| Selling, general, and administrative expenses | 80,651 | 14.6 | 65,385 | 15.7 | 153,827 | 15.2 | 124,306 | 16.1 | ||||||||||||||||||||||||||||||||||||||||||
| Adjusted selling, general, and administrative expenses | 72,491 | 13.2 | 58,709 | 14.1 | 138,003 | 13.6 | 112,206 | 14.6 | ||||||||||||||||||||||||||||||||||||||||||
| Net income | 51,605 | 9.4 | 38,357 | 9.2 | 75,269 | 7.4 | 60,837 | 7.9 | ||||||||||||||||||||||||||||||||||||||||||
| Adjusted EBITDA | 113,714 | 20.6 | 89,003 | 21.4 | 193,087 | 19.0 | 151,909 | 19.7 | ||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| (unaudited) | 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||||
| Systemwide shop base | 982 | 831 | 982 | 794 | ||||||||||||||||||||||
Company-operated shops base | 670 | 542 | 670 | 510 | ||||||||||||||||||||||
Dutch Bros Inc.| Form 10-Q | 34| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands; unaudited) | $ | % | $ | % | $ | % | $ | % | ||||||||||||||||||||||||||||||||||||||||||
| Company-operated shops revenues | 510,031 | 100.0 | 380,500 | 100.0 | 939,088 | 100.0 | 706,921 | 100.0 | ||||||||||||||||||||||||||||||||||||||||||
| Beverage, food, and packaging costs | 133,108 | 26.1 | 96,468 | 25.3 | 245,430 | 26.1 | 177,847 | 25.2 | ||||||||||||||||||||||||||||||||||||||||||
| Labor costs | 129,460 | 25.4 | 101,270 | 26.6 | 241,765 | 25.8 | 190,709 | 27.0 | ||||||||||||||||||||||||||||||||||||||||||
| Occupancy and other costs | 83,085 | 16.3 | 59,984 | 15.8 | 159,870 | 17.0 | 113,911 | 16.1 | ||||||||||||||||||||||||||||||||||||||||||
| Pre-opening costs | 8,408 | 1.6 | 4,542 | 1.2 | 14,749 | 1.6 | 10,153 | 1.4 | ||||||||||||||||||||||||||||||||||||||||||
| Depreciation and amortization | 32,669 | 6.4 | 25,684 | 6.8 | 68,191 | 7.2 | 50,251 | 7.1 | ||||||||||||||||||||||||||||||||||||||||||
| Company-operated shops costs and expenses | 386,730 | 75.8 | 287,948 | 75.7 | 730,005 | 77.7 | 542,871 | 76.8 | ||||||||||||||||||||||||||||||||||||||||||
| Company-operated shops gross profit | 123,301 | 24.2 | 92,552 | 24.3 | 209,083 | 22.3 | 164,050 | 23.2 | ||||||||||||||||||||||||||||||||||||||||||
| Company-operated shops contribution | 155,970 | 30.6 | 118,236 | 31.1 | 277,274 | 29.5 | 214,301 | 30.3 | ||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands; unaudited) | 2026 | 2025 | 2026 v. 2025 | 2026 | 2025 | 2026 v. 2025 | ||||||||||||||||||||||||||||||||||||||||||||
| Company-operated shops revenue | $510,031 | $380,500 | $129,531 | 34.0% | $939,088 | $706,921 | $232,167 | 32.8% | ||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands; unaudited) | 2026 | 2025 | 2026 v. 2025 | 2026 | 2025 | 2026 v. 2025 | ||||||||||||||||||||||||||||||||||||||||||||
| Beverage, food and packaging costs | $133,108 | $96,468 | $36,640 | 38.0% | $245,430 | $177,847 | $67,583 | 38.0% | ||||||||||||||||||||||||||||||||||||||||||
| As a percentage of company-operated shops revenues | 26.1% | 25.3% | N/A | 80 bps | 26.1% | 25.2% | N/A | 90 bps | ||||||||||||||||||||||||||||||||||||||||||
Dutch Bros Inc.| Form 10-Q | 35| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands; unaudited) | 2026 | 2025 | 2026 v. 2025 | 2026 | 2025 | 2026 v. 2025 | ||||||||||||||||||||||||||||||||||||||||||||
| Labor costs | $129,460 | $101,270 | $28,190 | 27.8% | $241,765 | $190,709 | $51,056 | 26.8% | ||||||||||||||||||||||||||||||||||||||||||
| As a percentage of company-operated shops revenues | 25.4% | 26.6% | N/A | (120) bps | 25.8% | 27.0% | N/A | (120) bps | ||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands; unaudited) | 2026 | 2025 | 2026 v. 2025 | 2026 | 2025 | 2026 v. 2025 | ||||||||||||||||||||||||||||||||||||||||||||
| Occupancy and other costs | $83,085 | $59,984 | $23,101 | 38.5% | $159,870 | $113,911 | $45,959 | 40.3% | ||||||||||||||||||||||||||||||||||||||||||
| As a percentage of company-operated shops revenues | 16.3% | 15.8% | N/A | 50 bps | 17.0% | 16.1% | N/A | 90 bps | ||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands; unaudited) | 2026 | 2025 | 2026 v. 2025 | 2026 | 2025 | 2026 v. 2025 | ||||||||||||||||||||||||||||||||||||||||||||
| Pre-opening costs | $8,408 | $4,542 | $3,866 | 85.1% | $14,749 | $10,153 | $4,596 | 45.3% | ||||||||||||||||||||||||||||||||||||||||||
| As a percentage of company-operated shops revenues | 1.6% | 1.2% | N/A | 40 bps | 1.6% | 1.4% | N/A | 20 bps | ||||||||||||||||||||||||||||||||||||||||||
| New company-operated shops opened | 44 | 30 | 14 | 46.7% | 77 | 55 | 22 | 40.0% | ||||||||||||||||||||||||||||||||||||||||||
| Pre-opening costs per new company-operated shop | $191 | $151 | $39 | 25.8% | $192 | $185 | $7 | 3.8% | ||||||||||||||||||||||||||||||||||||||||||
Dutch Bros Inc.| Form 10-Q | 36| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands; unaudited) | 2026 | 2025 | 2026 v. 2025 | 2026 | 2025 | 2026 v. 2025 | ||||||||||||||||||||||||||||||||||||||||||||
| Depreciation and amortization | $32,669 | $25,684 | $6,985 | 27.2% | $68,191 | $50,251 | $17,940 | 35.7% | ||||||||||||||||||||||||||||||||||||||||||
| As a percentage of company-operated shops revenues | 6.4% | 6.8% | N/A | (40) bps | 7.2% | 7.1% | N/A | 10 bps | ||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands; unaudited) | 2026 | 2025 | 2026 v. 2025 | 2026 | 2025 | 2026 v. 2025 | ||||||||||||||||||||||||||||||||||||||||||||
| Company-operated shops gross profit | $123,301 | $92,552 | $30,749 | 33.2% | $209,083 | $164,050 | $45,033 | 27.5% | ||||||||||||||||||||||||||||||||||||||||||
| As a percentage of company-operated shops revenues | 24.2% | 24.3% | N/A | (10) bps | 22.3% | 23.2% | N/A | (90) bps | ||||||||||||||||||||||||||||||||||||||||||
| Company-operated shops contribution | $155,970 | $118,236 | $37,734 | 31.9% | $277,274 | $214,301 | $62,973 | 29.4% | ||||||||||||||||||||||||||||||||||||||||||
| As a percentage of company-operated shops revenues | 30.6% | 31.1% | N/A | (50) bps | 29.5% | 30.3% | N/A | (80) bps | ||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands; unaudited) | 2026 | 2025 | 2026 v. 2025 | 2026 | 2025 | 2026 v. 2025 | ||||||||||||||||||||||||||||||||||||||||||||
| Franchising and other revenue | $40,820 | $35,313 | $5,507 | 15.6% | $76,175 | $64,044 | $12,131 | 18.9% | ||||||||||||||||||||||||||||||||||||||||||
| Franchising and other gross profit | 27,755 | 27,492 | 263 | 1.0% | 49,449 | 45,987 | 3,462 | 7.5% | ||||||||||||||||||||||||||||||||||||||||||
| As a percentage of franchising and other revenue | 68.0% | 77.9% | N/A | (990) bps | 64.9% | 71.8% | N/A | (690) bps | ||||||||||||||||||||||||||||||||||||||||||
Dutch Bros Inc.| Form 10-Q | 37| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands; unaudited) | 2026 | 2025 | 2026 v. 2025 | 2026 | 2025 | 2026 v. 2025 | ||||||||||||||||||||||||||||||||||||||||||||
| Selling, general, and administrative | $80,651 | $65,385 | $15,266 | 23.3% | $153,827 | $124,306 | $29,521 | 23.7% | ||||||||||||||||||||||||||||||||||||||||||
| As a percentage of total revenues | 14.6% | 15.7% | N/A | (110) bps | 15.2% | 16.1% | N/A | (90) bps | ||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands; unaudited) | 2026 | 2025 | 2026 v. 2025 | 2026 | 2025 | 2026 v. 2025 | ||||||||||||||||||||||||||||||||||||||||||||
| Interest expense on finance leases | $(6,105) | $(5,729) | $(376) | 6.6% | $(12,282) | $(11,338) | $(944) | 8.3% | ||||||||||||||||||||||||||||||||||||||||||
| Other interest expense, net | (933) | (1,347) | 414 | (30.7)% | (1,976) | (2,853) | 877 | (30.7)% | ||||||||||||||||||||||||||||||||||||||||||
Interest expense, net | $(7,038) | $(7,076) | $38 | (0.5)% | $(14,258) | $(14,191) | $(67) | 0.5% | ||||||||||||||||||||||||||||||||||||||||||
| Other income (expense), net | 861 | (1,983) | 2,844 | N/M | 786 | (2,001) | 2,787 | N/M | ||||||||||||||||||||||||||||||||||||||||||
| Total other expense | $(6,177) | $(9,059) | $2,882 | (31.8)% | $(13,472) | $(16,192) | $2,720 | (16.8)% | ||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
| (dollars in thousands; unaudited) | 2026 | 2025 | 2026 v. 2025 | 2026 | 2025 | 2026 v. 2025 | ||||||||||||||||||||||||||||||||||||||||||||
| Income tax expense | $12,623 | $7,243 | $5,380 | 74.3% | $15,964 | $8,702 | $7,262 | 83.5% | ||||||||||||||||||||||||||||||||||||||||||
| Effective tax rate | 19.7% | 15.9% | N/A | N/A | 17.5% | 12.5% | N/A | N/A | ||||||||||||||||||||||||||||||||||||||||||
Dutch Bros Inc.| Form 10-Q | 38| Six Months Ended June 30, | ||||||||||||||||||||||||||
(dollars in thousands; unaudited) | 2026 | 2025 | 2026 v. 2025 | |||||||||||||||||||||||
| Net cash provided by operating activities | $ | 196,933 | $ | 126,781 | $ | 70,152 | 55.3 | % | ||||||||||||||||||
| Net cash used in investing activities | (149,048) | (99,731) | (49,317) | 49.5 | % | |||||||||||||||||||||
| Net cash used in financing activities | (48,665) | (65,989) | 17,324 | (26.3) | % | |||||||||||||||||||||
| Net decrease in cash and cash equivalents | $ | (780) | $ | (38,939) | $ | 38,159 | (98.0) | % | ||||||||||||||||||
| Cash and cash equivalents at beginning of period | 269,404 | 293,354 | (23,950) | (8.2) | % | |||||||||||||||||||||
| Cash and cash equivalents at end of period | $ | 268,624 | $ | 254,415 | $ | 14,209 | 5.6 | % | ||||||||||||||||||
Dutch Bros Inc.| Form 10-Q | 39
Dutch Bros Inc.| Form 10-Q | 40
Dutch Bros Inc.| Form 10-Q | 41| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands; unaudited) | $ | % | $ | % | $ | % | $ | % | ||||||||||||||||||||||||||||||||||||||||||
| Company-operated shops gross profit | 123,301 | 24.2 | 92,552 | 24.3 | 209,083 | 22.3 | 164,050 | 23.2 | ||||||||||||||||||||||||||||||||||||||||||
| Depreciation and amortization | 32,669 | 6.4 | 25,684 | 6.8 | 68,191 | 7.2 | 50,251 | 7.1 | ||||||||||||||||||||||||||||||||||||||||||
| Company-operated shops contribution | 155,970 | 30.6 | 118,236 | 31.1 | 277,274 | 29.5 | 214,301 | 30.3 | ||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands; unaudited) | $ | % | $ | % | $ | % | $ | % | ||||||||||||||||||||||||||||||||||||||||||
| Franchising and other gross profit | 27,755 | 68.0 | 27,492 | 77.9 | 49,449 | 64.9 | 45,987 | 71.8 | ||||||||||||||||||||||||||||||||||||||||||
| Depreciation and amortization | 1,156 | 2.8 | 1,392 | 3.9 | 2,459 | 3.2 | 2,853 | 4.5 | ||||||||||||||||||||||||||||||||||||||||||
| Franchising and other contribution | 28,911 | 70.8 | 28,884 | 81.8 | 51,908 | 68.1 | 48,840 | 76.3 | ||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands; unaudited) | $ | % | $ | % | $ | % | $ | % | ||||||||||||||||||||||||||||||||||||||||||
| Net income | 51,605 | 9.4 | 38,357 | 9.2 | 75,269 | 7.4 | 60,837 | 7.9 | ||||||||||||||||||||||||||||||||||||||||||
| Depreciation and amortization | 35,481 | 6.4 | 27,893 | 6.7 | 73,736 | 7.3 | 54,323 | 7.0 | ||||||||||||||||||||||||||||||||||||||||||
| Interest expense, net | 7,038 | 1.3 | 7,076 | 1.8 | 14,258 | 1.4 | 14,191 | 1.9 | ||||||||||||||||||||||||||||||||||||||||||
| Income tax expense | 12,623 | 2.3 | 7,243 | 1.7 | 15,964 | 1.6 | 8,702 | 1.1 | ||||||||||||||||||||||||||||||||||||||||||
| EBITDA | 106,747 | 19.4 | 80,569 | 19.4 | 179,227 | 17.7 | 138,053 | 17.9 | ||||||||||||||||||||||||||||||||||||||||||
| Equity-based compensation | 6,879 | 1.2 | 4,671 | 1.1 | 12,157 | 1.2 | 8,865 | 1.1 | ||||||||||||||||||||||||||||||||||||||||||
| Expenses associated with 2022 credit facility refinancing | — | — | 2,000 | 0.5 | — | — | 2,000 | 0.3 | ||||||||||||||||||||||||||||||||||||||||||
| Acquisition-related costs | 309 | 0.1 | — | — | 309 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
| TRAs remeasurement | (437) | (0.1) | — | — | (437) | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
| Organization realignment and restructurings | 216 | — | 1,763 | 0.4 | 1,831 | 0.1 | 2,991 | 0.4 | ||||||||||||||||||||||||||||||||||||||||||
| Adjusted EBITDA | 113,714 | 20.6 | 89,003 | 21.4 | 193,087 | 19.0 | 151,909 | 19.7 | ||||||||||||||||||||||||||||||||||||||||||
Dutch Bros Inc.| Form 10-Q | 42| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands; unaudited) | $ | % | $ | % | $ | % | $ | % | ||||||||||||||||||||||||||||||||||||||||||
| Selling, general, and administrative | 80,651 | 14.6 | 65,385 | 15.7 | 153,827 | 15.2 | 124,306 | 16.1 | ||||||||||||||||||||||||||||||||||||||||||
| Depreciation and amortization | (1,656) | (0.3) | (817) | (0.2) | (3,086) | (0.3) | (1,219) | (0.2) | ||||||||||||||||||||||||||||||||||||||||||
| Equity-based compensation | (5,979) | (1.0) | (4,096) | (1.0) | (10,598) | (1.2) | (7,890) | (0.9) | ||||||||||||||||||||||||||||||||||||||||||
| Acquisition-related costs | (309) | (0.1) | — | — | (309) | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
| Organization realignment and restructurings | (216) | — | (1,763) | (0.4) | (1,831) | (0.1) | (2,991) | (0.4) | ||||||||||||||||||||||||||||||||||||||||||
| Adjusted selling, general, and administrative | 72,491 | 13.2 | 58,709 | 14.1 | 138,003 | 13.6 | 112,206 | 14.6 | ||||||||||||||||||||||||||||||||||||||||||
Dutch Bros Inc.| Form 10-Q | 43
Dutch Bros Inc.| Form 10-Q | 44
Dutch Bros Inc.| Form 10-Q | 45
Dutch Bros Inc.| Form 10-Q | 46
Dutch Bros Inc.| Form 10-Q | 47
Dutch Bros Inc.| Form 10-Q | 48| Period | Total Number of Shares Purchased 1 | Weighted-Average Price Paid Per Share | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | Maximum Number (or Approximate Dollar Value) of Shares that May Yet Be Purchased Under the Plans or Programs | ||||||||||||||||||||||
| April 1 - 30, 2026 | — | — | — | — | ||||||||||||||||||||||
| May 1 - 31, 2026 | 3,003 | $ | 55.09 | — | — | |||||||||||||||||||||
| June 1 - 30, 2026 | — | — | — | — | ||||||||||||||||||||||
| Date | Total Number of Class A Common Units Exchanged for Class A Common Stock | Total Number of Class C Common Stock Cancelled | ||||||||||||
| May 1, 2026 | 43,334 | (43,334) | ||||||||||||
| May 6, 2026 | 110,000 | (110,000) | ||||||||||||
| June 1, 2026 | 188,281 | (188,281) | ||||||||||||
| June 4, 2026 | 36,697 | (36,697) | ||||||||||||
| June 10, 2026 | 312,103 | (312,103) | ||||||||||||
Dutch Bros Inc.| Form 10-Q | 49| Incorporated by Reference | ||||||||||||||||||||||||||||||||
| Exhibit Number | Description | Form | File No. | Exhibit | Filing Date | Filed Herewith | ||||||||||||||||||||||||||
| 3.1 | 8-K | 001-40798 | 3.1 | September 17, 2021 | ||||||||||||||||||||||||||||
| 3.2 | S-1 | 333-258988 | 3.4 | August 20, 2021 | ||||||||||||||||||||||||||||
| 4.1 | S-1/A | 333-258988 | 4.1 | September 13, 2021 | ||||||||||||||||||||||||||||
| 31.1 | X | |||||||||||||||||||||||||||||||
| 31.2 | X | |||||||||||||||||||||||||||||||
| 32.1* | X | |||||||||||||||||||||||||||||||
| 101.INS | XBRL Instance Document | X | ||||||||||||||||||||||||||||||
| 101.SCH | XBRL Taxonomy Extension Schema Document | X | ||||||||||||||||||||||||||||||
| 101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document | X | ||||||||||||||||||||||||||||||
| 101.DEF | XBRL Taxonomy Extension Definition Linkbase Document | X | ||||||||||||||||||||||||||||||
| 101.LAB | XBRL Taxonomy Extension Label Linkbase Document | X | ||||||||||||||||||||||||||||||
| 101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document | X | ||||||||||||||||||||||||||||||
| 104 | Cover Page with Interactive Data File (formatted as Inline XBRL with applicable taxonomy extension information contained in Exhibits 101) | X | ||||||||||||||||||||||||||||||
Dutch Bros Inc.| Form 10-Q | 50DUTCH BROS INC. | |||||||||||
(Registrant) | |||||||||||
August 5, 2026 | By: | /s/ Christine Barone | |||||||||
Date | Christine Barone | ||||||||||
Chief Executive Officer and President | |||||||||||
(Principal Executive Officer) | |||||||||||
August 5, 2026 | By: | /s/ Joshua Guenser | |||||||||
Date | Joshua Guenser | ||||||||||
Chief Financial Officer | |||||||||||
(Principal Financial Officer) | |||||||||||
August 5, 2026 | By: | /s/ Nicholas Daddario | |||||||||
Date | Nicholas Daddario | ||||||||||
Chief Accounting Officer | |||||||||||
(Principal Accounting Officer) | |||||||||||
Dutch Bros Inc.| Form 10-Q | 51| August 5, 2026 | /s/ Christine Barone | ||||||||||
| Date | Christine Barone | ||||||||||
Chief Executive Officer and President | |||||||||||
| (Principal Executive Officer) | |||||||||||
Dutch Bros Inc.| Exhibit 31.1| August 5, 2026 | /s/ Joshua Guenser | ||||||||||
| Date | Joshua Guenser | ||||||||||
| Chief Financial Officer | |||||||||||
| (Principal Financial Officer) | |||||||||||
Dutch Bros Inc.| Exhibit 31.2| August 5, 2026 | /s/ Christine Barone | ||||||||||
| Date | Christine Barone | ||||||||||
Chief Executive Officer and President | |||||||||||
| (Principal Executive Officer) | |||||||||||
| August 5, 2026 | /s/ Joshua Guenser | ||||||||||
| Date | Joshua Guenser | ||||||||||
| Chief Financial Officer | |||||||||||
| (Principal Financial Officer) | |||||||||||
Dutch Bros Inc.| Exhibit 32.1