Please wait
dblogoforer-jpega.jpg
Dutch Bros Inc. Reports Fourth Quarter and Fiscal Year 2025 Financial Results
Achieves 29% Revenue Growth Year-Over-Year in the Fourth Quarter
Delivers 7.7% System Same Shop Sales Growth, Including 5.4% System Same Shop Transaction Growth in the Fourth Quarter
Delivers 19th Consecutive Year of Positive Same Shop Sales Growth
TEMPE, Ariz. - February 12, 2026 - Dutch Bros Inc. (NYSE: BROS; “Dutch Bros” or the “Company”), one of the fastest-growing brands in the U.S. quick service beverage industry, today reported financial results for the fourth quarter and year ended December 31, 2025.
Fourth Quarter 2025 Highlights
•Opened 55 new shops, 52 of which were company-operated, across 17 states.
•Total revenues grew 29.4% to $443.6 million as compared to $342.8 million in the same period of 2024.
•Systemwide same shop sales1 increased 7.7% and systemwide same shop transactions increased 5.4% relative to the same period in 2024. Company-operated same shop sales1 increased 9.7% and company-operated same shop transactions increased 7.6% relative to the same period of 2024.
•Net income was $29.2 million as compared to $6.4 million in the same period of 2024.
•Adjusted EBITDA2 grew 48.8% to $72.6 million as compared to $48.8 million in the same period of 2024.
Christine Barone, Chief Executive Officer and President of Dutch Bros, said, “The results of our fourth quarter and full year 2025 show that five years into our journey as a public company, Dutch Bros not only delivered a record-breaking year, but reinforced our well-defined path of sustainable, profitable growth. This continued growth is a powerful testament to our culture, proving that the playbook of authentic human connection, industry-leading innovation, and incredible depth in field leadership is the ultimate engine for scaling this business. We believe we have the right energy and the right strategy to continue winning market share for years to come.”
Barone continued, “In the fourth quarter, we delivered outstanding revenue growth of 29%, system same shop sales growth of 7.7%, and company-operated same shop sales growth of 9.7%. This strong topline performance was driven by increases in transactions and a value proposition that clearly hit home with our customers – an unmistakable indicator of the magnetic strength of the Dutch Bros brand. We also saw exceptional adjusted EBITDA growth of 49%, which significantly outpaced topline momentum and enabled continued investment in our people and the initiatives driving our growth.”
Josh Guenser, Chief Financial Officer of Dutch Bros, concluded, “Our confidence in delivering our goal of 2,029 shops in 2029 has never been higher, as we expanded our footprint into seven contiguous states while delivering record AUVs of $2.1 million in 2025.”




toc1aa.jpgDutch Bros Inc.| Earnings Release | 1

Full Year 2025 Highlights
•Opened 154 new shops, 141 of which were company-operated, across 22 states.
•Total revenues grew 27.9% to $1.64 billion as compared to $1.28 billion in 2024.
•System same shop sales1 increased 5.6% and systemwide same shop transactions increased 3.2% compared to 2024. Company-operated same shop sales1 and transactions increased 7.4% and 5.4%, respectively, compared to 2024.
•Net income was $117.3 million as compared to $66.5 million in 2024.
•Adjusted EBITDA2, a non-GAAP financial measure, increased 31.4% to $302.6 million as compared to $230.3 million in 2024.

2026 Guidance
•Total revenues are projected to be between approximately $2 billion and $2.03 billion.
•Same shop sales1 growth is estimated to be in the range of 3% to 5%.
•Adjusted EBITDA3 is estimated to be between $355 million and $365 million, which includes the continued impact of elevated coffee costs, partially offset by leverage on Adjusted SG&A.
•Capital expenditures are estimated to be between $270 million and $290 million.
•Total system shop openings are estimated to be at least 181.
_________________
1    Same shop sales is defined in the section “Select Financial Metrics”.
2    This is a non-GAAP financial measure. Reconciliation of U.S. GAAP to non-GAAP results is provided in the section “Non-GAAP Financial Measures”.
3    We have not reconciled guidance for Adjusted EBITDA to the corresponding U.S. GAAP financial measure because we do not provide guidance for the various reconciling items. We are unable to provide guidance for these reconciling items because we cannot determine their probable significance, as certain items are outside of our control and cannot be reasonably predicted due to the fact that these items could vary significantly from period to period. Accordingly, reconciliation to the corresponding U.S. GAAP financial measure is not available without unreasonable effort.

toc1aa.jpgDutch Bros Inc.| Earnings Release | 2

Conference Call and Webcast Today
Christine Barone, Chief Executive Officer and President, and Joshua Guenser, Chief Financial Officer, will host a conference call and webcast today at 5:00 p.m. Eastern Time (ET) to discuss financial results for the fourth quarter and year ended December 31, 2025.
Event: Fourth Quarter 2025 Conference Call and Webcast
Date: Thursday, February 12, 2026
Time: 5:00 p.m. ET
Dial In: 1-201-493-6779
Webcast: https://investors.dutchbros.com under “Events & Presentations”.
The webcast will be archived shortly after the conference call has concluded. We will also publish earnings presentation slides related to these financial results on our website https://investors.dutchbros.com under “Events & Presentations”.
About Dutch Bros Inc.
Dutch Bros Inc. (NYSE: BROS) is a high-growth operator and franchisor of drive-thru shops that focus on serving high QUALITY, hand-crafted beverages with unparalleled SPEED and superior SERVICE.
Founded in 1992 by brothers Dane and Travis Boersma, Dutch Bros began with a double-head espresso machine and a pushcart in Grants Pass, Oregon. While espresso-based beverages are still at the core of what we do, Dutch Bros now offers a wide variety of unique, customizable cold and hot beverages that delight a broad array of customers. We believe Dutch Bros is more than just the products we serve—we are dedicated to making a massive difference in the lives of our employees, customers and communities. This combination of hand-crafted and high-quality beverages, our unique drive-thru experience and our community-driven, people-first culture has allowed us to successfully open new shops and continue to share the “Dutch Luv” at 1,136 locations across 25 states as of December 31, 2025.
To learn more about Dutch Bros, visit www.dutchbros.com, follow Dutch Bros Coffee on Instagram, Facebook, X, and TikTok, and download the Dutch Bros app to earn points and score rewards!
Dutch Bros, our Windmill logo (toc1aa.jpg), 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 press release are the property of their respective owners. Solely for convenience, the trademarks and trade names in this press release 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.

toc1aa.jpgDutch Bros Inc.| Earnings Release | 3

Forward-Looking Statements
In addition to historical information, this press release contains a number of “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements include, without limitation, Dutch Bros’ growth trajectory, and Dutch Bros’ potential or assumed future results of operations, including updated guidance for 2025, new shop openings, estimated capital expenditures, business strategies, and potential sales and revenue growth. These statements are based on Dutch Bros’ current expectations and beliefs, as well as a number of assumptions concerning future events. When used in this press release, the words “intend,” “may,” “target,” “estimates,” “predict,” “project,” “expect,” “should,” “guidance,” “optimistic,” and variations of these words or similar expressions (or the negative versions of such words or expressions) are intended to identify forward-looking statements. Such forward-looking statements are subject to known and unknown risks, uncertainties, assumptions and other important factors, many of which are outside Dutch Bros’ control that could cause actual results to differ materially from the results discussed in the forward-looking statements, including those related to past growth being indicative of future results, whether Dutch Bros’ multi-year initiatives, including mobile order capabilities and expansion of such capabilities, increase of customer engagement and sales, the success of Dutch Bros’ food offering sales translating to sales of food offerings in other markets, changes in consumer preference due to new information or regulations regarding additives, diet and health or otherwise, general economic conditions, commodity inflation, the ability to navigate evolving macroeconomic conditions, the effects of disruption between the U.S. and its trading partners due to tariffs or other policies, increased labor costs, disruptions in our supply chain, ability to hire and retain employees, the availability of suitable new shop sites and our ability to negotiate acceptable agreements regarding the new shop sites, and other risks, including those described in our Quarterly Report on Form 10-Q for the quarter ended September 30, 2025 filed with the SEC on November 5, 2025, and in our future reports to be filed with the SEC, including our Annual Report on Form 10-K for the year ended December 31, 2025. Forward-looking statements contained in this press release are made as of this date, and Dutch Bros undertakes no duty to update such information except as required under applicable law.


toc1aa.jpgDutch Bros Inc.| Earnings Release | 4


DUTCH BROS INC.
Condensed Consolidated Statements of Operations
Three Months Ended
December 31,		Year Ended
December 31,
(in thousands, except per share amounts; unaudited)2025202420252024
Revenues
Company-operated shops$409,575 $314,182 $1,509,329 $1,165,830 
Franchising and other34,035 28,604 128,830 115,185 
Total revenues443,610 342,786 1,638,159 1,281,015 
Costs and Expenses
Cost of sales336,480 254,838 1,214,213 940,886 
Selling, general and administrative73,171 72,170 262,766 234,036 
Total costs and expenses409,651 327,008 1,476,979 1,174,922 
Income from operations
33,959 15,778 161,180 106,093 
Other expense
Interest expense, net(7,419)(6,761)(28,305)(27,020)
Other income (expense), net4,600 (1,545)2,748 5,812 
Total other expense(2,819)(8,306)(25,557)(21,208)
Income before income taxes31,140 7,472 135,623 84,885 
Income tax expense1,985 1,105 18,348 18,435 
Net income $29,155 $6,367 $117,275 $66,450 
Less: Net income attributable to non-controlling interests7,785 2,755 37,433 31,192 
Net income attributable to Dutch Bros Inc.$21,370 $3,612 $79,842 $35,258 
Net income per share of Class A and Class D common stock1:


Basic$0.17 $0.03 $0.64 $0.34 
Diluted$0.17 $0.03 $0.64 $0.34 
Weighted-average shares of Class A and Class D common stock outstanding:
Basic127,046 114,668 125,329 103,504 
Diluted127,438 115,248 125,764 104,129 
_________________
1 Class D common shares were included in net income per share and weighted-average number of shares calculations in periods prior to June 2024. As of June 2024, all Class D common shares were converted to Class A common shares.

toc1aa.jpgDutch Bros Inc.| Earnings Release | 5

DUTCH BROS INC.
Segment Financials
 Three Months Ended December 31,Year Ended December 31,
(in thousands; unaudited)
2025202420252024
Revenues
Company-operated shops$409,575 $314,182 $1,509,329 $1,165,830 
Franchising and other34,035 28,604 128,830 115,185 
Total revenues443,610 342,786 1,638,159 1,281,015 
Cost of sales
Company-operated shops
Beverage, food & packaging110,609 79,829 390,331 296,752 
Labor costs107,125 84,998 405,932 315,805 
Occupancy & other costs70,499 54,906 251,106 191,372 
Pre-opening costs8,269 3,581 25,355 15,133 
Franchising and other9,471 6,396 29,736 30,100 
Segment cost of sales1
305,973 229,710 1,102,460 849,162 
Segment contribution
Company-operated shops113,073 90,868 436,605 346,768 
Franchising and other24,564 22,208 99,094 85,085 
Total segment contribution$137,637 $113,076 $535,699 $431,853 
Segment depreciation and amortization
(30,507)(25,128)(111,753)(91,724)
Selling, general and administrative(73,171)(72,170)(262,766)(234,036)
Interest expense, net(7,419)(6,761)(28,305)(27,020)
Other income (expense), net
4,600 (1,545)2,748 5,812 
Income before income taxes
$31,140 $7,472 $135,623 $84,885 
__________________
1 Segment cost of sales for this presentation excludes impact of depreciation and amortization.

toc1aa.jpgDutch Bros Inc.| Earnings Release | 6

DUTCH BROS INC.
Company-Operated Shops Results
 Three Months Ended
December 31,		Year Ended
December 31,
20252024 20252024
(dollars in thousands; unaudited)
$%$%$%$%
Company-operated shops revenue409,575 100.0 314,182 100.0 1,509,329 100.0 1,165,830 100.0 
Beverage, food and packaging costs110,609 27.0 79,829 25.4 390,331 25.9 296,752 25.5 
Labor costs107,125 26.2 84,998 27.1 405,932 26.9 315,805 27.1 
Occupancy and other costs70,499 17.2 54,906 17.5 251,106 16.6 191,372 16.4 
Pre-opening costs8,269 2.0 3,581 1.1 25,355 1.7 15,133 1.3 
Depreciation and amortization29,169 7.1 23,607 7.5 106,216 7.0 86,809 7.4 
Company-operated shops costs and expenses
325,671 79.5 246,921 78.6 1,178,940 78.1 905,871 77.7 
Company-operated shops gross profit
83,904 20.5 67,261 21.4 330,389 21.9 259,959 22.3 
Company-operated shops contribution 1
113,073 27.6 90,868 28.9 436,605 28.9 346,768 29.7 
_________________
1    Reconciliation of GAAP to non-GAAP results is provided in the section “Non-GAAP Financial Measures”.
DUTCH BROS INC.
Summary Cash Flows Data
Year Ended
December 31,
(in thousands; unaudited)20252024
Net cash provided by operating activities$295,545 $246,432 
Net cash used in investing activities(241,068)(212,072)
Net cash provided by (used in) financing activities(78,427)125,449 
Net increase (decrease) in cash and cash equivalents$(23,950)$159,809 
Cash and cash equivalents at beginning of period293,354 133,545 
Cash and cash equivalents at end of period$269,404 $293,354 

toc1aa.jpgDutch Bros Inc.| Earnings Release | 7

DUTCH BROS INC.
Condensed Consolidated Balance Sheets
(in thousands; unaudited)December 31,
2025		December 31,
2024
Assets
Current assets:
Cash and cash equivalents$269,404 $293,354 
Accounts receivable, net18,387 10,598 
Inventories, net48,917 36,488 
Prepaid expenses and other current assets20,670 17,501 
Total current assets357,378 357,941 
Property and equipment, net824,502 683,971 
Lease right-of-use assets, net855,339 689,879 
Deferred income tax assets, net946,571 742,126 
Other long-term assets25,524 27,168 
Total assets$3,009,314 $2,501,085 
Liabilities and Equity
Current liabilities:
Accounts payable$37,625 $32,225 
Other current liabilities
99,173 83,361 
Deferred revenue55,658 42,868 
Current portion of tax receivable agreements liability7,696 71 
Current portion of lease liabilities36,466 27,235 
Current portion of long-term debt3,881 17,311 
Total current liabilities240,499 203,071 
Deferred revenue, net of current portion8,918 8,015 
Lease liabilities, net of current portion852,380 678,608 
Long-term debt, net of current portion196,295 219,755 
Tax receivable agreements liability
813,353 627,763 
Other long-term liabilities— 8 
Total liabilities2,111,445 1,737,220 
Equity:
Common stock 1 1 
Additional paid in capital581,261 517,074 
Accumulated other comprehensive income48 628 
Retained earnings
99,508 19,666 
Total stockholders' equity attributable to Dutch Bros Inc.680,818 537,369 
Non-controlling interests217,051 226,496 
Total equity897,869 763,865 
Total liabilities and equity$3,009,314 $2,501,085 


toc1aa.jpgDutch Bros Inc.| Earnings Release | 8

DUTCH BROS INC.
Select Financial Metrics
Three Months Ended
December 31,		Year Ended
December 31,
(dollars in thousands; unaudited)
2025202420252024
Shop count, beginning of period
Company-operated759645670542
Franchised322305312289
 1,081950982 831
Company-operated new openings5225141128
Franchised new openings371323
Shop count, end of period
Company-operated811670811 670
Franchised325312325 312
Total shop count1,1369821,136 982
Systemwide AUV 1
N/AN/A$2,115$2,018
Company-operated shops AUV 1
N/AN/A$2,061$1,933
Systemwide same shop sales 2, 3
7.7 %6.9 %5.6 %5.3 %
Ticket
2.3 %4.6 %2.4 %5.4 %
Transactions
5.4 %2.3 %3.2 %(0.1)%
Company-operated same shop sales 2
9.7 %9.5 %7.4 %6.8 %
Ticket
2.1 %4.3 %2.0 %5.3 %
Transactions
7.6 %5.2 %5.4 %1.5 %
Systemwide sales 3
$585,667$476,268$2,223,576$1,819,018
Company-operated operating weeks 4
10,1018,51337,66731,708
Franchising and other operating weeks 4
4,2054,00316,52715,579
Dutch Rewards transactions as a percentage of total transactions 5
73 %71 %72 %68 %

toc1aa.jpgDutch Bros Inc.| Earnings Release | 9

Three Months Ended
December 31,		Year Ended
December 31,
20252024 20252024
(dollars in thousands; unaudited)
$%$%$%$%
Company-operated shops revenues
409,575100.0 314,182100.0 1,509,329100.0 1,165,830100.0 
Company-operated shops gross profit
83,90420.5 67,26121.4 330,38921.9 259,95922.3 
Company-operated shops contribution 6
113,07327.6 90,86828.9 436,60528.9 346,76829.7 
Selling, general, and administrative expenses
73,17116.5 72,17021.1 262,76616.0 234,03618.3 
Adjusted selling, general, and administrative expenses 6
65,41714.7 64,39918.8 235,26214.4 202,72015.8 
Net income29,1556.6 6,3671.9 117,2757.2 66,4505.2 
Adjusted EBITDA 6
72,64216.4 48,82214.2 302,55418.5 230,28318.0 
___________
1    AUVs are determined based on the net sales for any trailing twelve-month period for systemwide and company-operated shops that have been open a minimum of 15 months. AUVs are calculated by dividing the systemwide and company-operated shops net sales by the total number of systemwide and company-operated shops, respectively. Management uses these metrics as an indicator of shop growth and future expectations of mature locations.
2    Same shop sales represents 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. Same shop sales can be impacted by changes in customer transaction counts and by changes in the per-ticket amounts. Management uses these metrics as an indicator of shop growth and future expansion strategy. The number of shops included in the systemwide and company-operated comparable bases for the respective periods are presented in the following table:
Three Months Ended December 31,Year Ended December 31,
2025202420252024
Systemwide shop base912 754 794 641 
Company-operated shop base612 473 510 370 
3    Systemwide sales and systemwide same shop sales are operating measures that include sales at company-operated shops and sales at franchised shops during the comparable periods presented. Franchise sales represent sales at all franchise shops and are revenues to our franchisees. We do not record franchise sales as revenues; however, our royalty revenues and advertising fund contributions are calculated based on a percentage of franchise sales. As these metrics include sales reported to us by our non-consolidated franchise partners, these metrics should be considered as a supplement to, not a substitute for, our results as reported under U.S. GAAP. Management uses these metrics as indicators of our system’s overall financial health, growth and future expansion prospects.
4    Company-operated and franchise shops operating weeks are calculated based on the number of operating days for the shop base and dividing by 7. Our shop base is defined as shops opened as of the end date of the periods presented. The operating weeks calculations reflect re-acquired franchises through 2022. Management uses these metrics as indicators of our system’s overall financial health, growth and future expansion prospects.
5    Dutch Rewards is our digitally-based rewards program available exclusively through the Dutch Rewards app. Management uses this metric as an indicator of customer loyalty adoption of our Dutch Rewards app and future promotional plans.
6    Reconciliation of U.S. GAAP to non-GAAP results is provided in the section “Non-GAAP Financial Measures”.

toc1aa.jpgDutch Bros Inc.| Earnings Release | 10

Non-GAAP Financial Measures
In addition to disclosing financial results in accordance with U.S. GAAP, this press release contains references to the non-GAAP financial measures below. We believe these non-GAAP financial measures provide investors with useful supplemental information about our operating performance, enable comparison of financial trends and results between periods where certain items may vary independent of business performance, and allow for greater transparency with respect to key metrics used by management in operating our business and measuring our performance.
Our non-GAAP financial measures reflect adjustments based on one or more of the following items, as well as the related income tax effects where applicable. Income tax effects have been calculated based on the combined total non-GAAP adjustments using our total effective tax rate. These non-GAAP financial measures should not be considered a substitute for, or superior to, financial measures calculated in accordance with U.S. GAAP, and the financial results calculated in accordance with U.S. GAAP and reconciliations from these results should be carefully evaluated.
Company-operated shops contribution (in dollars and as a percentage of revenue)
Definition and/or calculation
Company-operated shops segment gross profit, before company-operated shops depreciation and amortization.
Usefulness to management and investors
This non-GAAP measure is used by our management in making performance decisions without the impact of non-cash depreciation and amortization charges. This is a standard metric used across our industry by investors.
EBITDA, Adjusted EBITDA (in dollars and as a percentage of revenue)
EBITDA — definition and/or calculation
Net income before interest expense (net of interest income), income tax expense, and depreciation and amortization expense.
Adjusted EBITDA — definition and/or calculation
Defined as EBITDA (as defined above), excluding equity-based compensation, expenses associated with equity offerings, expenses associated with credit facility refinancing, executives transitions costs, (gain) loss on the remeasurement of the liability related to the Tax Receivable Agreements (TRAs), sale of Aircraft, and organization realignment and restructurings costs.
Usefulness to management and investors
These non-GAAP measures are supplemental operating performance measures we believe facilitate comparisons to historical performance and competitors’ operating results. We believe these non-GAAP measures presented provide investors with a supplemental view of our operating performance that facilitates analysis and comparisons of our ongoing business operations because they exclude items that may not be indicative of our ongoing operating performance.
Adjusted selling, general, and administrative (in dollars and as a percentage of revenue)
Definition and/or calculation
Selling, general, and administrative expenses, excluding depreciation and amortization, equity-based compensation expense, expenses associated with equity offerings, executives transitions costs, and organization realignment and restructurings costs.

toc1aa.jpgDutch Bros Inc.| Earnings Release | 11

Usefulness to management and investors
This non-GAAP measure is used as a supplemental measure of operating performance that we believe is useful to evaluate our performance period over period and relative to our competitors. We believe the non-GAAP measure presented provides investors with a supplemental view of our operating performance that facilitates analysis and comparisons of our ongoing business operations because it excludes items that may not be indicative of our ongoing operating performance.
Adjusted net income
Definition and/or calculation
Net income, excluding equity-based compensation expense, sale of Aircraft, organization realignment and restructurings costs, and income tax effects of items excluded from net income.
Usefulness to management and investors
This non-GAAP measure is used as a supplemental measure of operating performance that we believe is useful to evaluate our performance period over period and relative to our competitors. We believe this measure facilitates a better comparison with other companies that have different organizational and tax structures, as well as comparisons period over period.
Adjusted fully exchanged weighted-average shares of diluted common stock outstanding
Definition and/or calculation
Weighted-average shares of Class A and Class D common stock outstanding - basic with addition of dilutive impacts of restricted stock awards and units, as well as the assumed exchange of all of the Dutch Bros OpCo Class A common units not held by Dutch Bros Inc. for Dutch Bros Inc. Class A common stock.
Usefulness to management and investors
This non-GAAP measure is used as a supplemental measure of operating performance that we believe is useful to evaluate our performance period over period and relative to our competitors. By adding in the assumed exchange of all of the outstanding Dutch Bros OpCo Class A common units not held by Dutch Bros Inc. for Dutch Bros Inc. Class A common stock, we believe this measure facilitates a better comparison with other companies that have different organizational and tax structures, as well as comparisons period over period.
Adjusted net income per fully exchanged share of diluted common stock
Definition and/or calculation
Net income per share of Class A and Class D common stock - diluted, excluding per share impacts of equity-based compensation expense, sale of Aircraft, organization realignment and restructurings costs, income tax effects of items excluded from net income, and removal of per share impacts of controlling and non-controlling interests.
Usefulness to management and investors
This non-GAAP measure is used as a supplemental measure of operating performance that we believe is useful to evaluate our performance period over period and relative to our competitors. By assuming the full exchange of all of the outstanding Dutch Bros OpCo Class A common units not held by Dutch Bros Inc. for Dutch Bros Inc. Class A common stock and related net income adjustments, we believe this measure facilitates a better comparison with other companies that have different organizational and tax structures, as well as comparisons period over period.

toc1aa.jpgDutch Bros Inc.| Earnings Release | 12

Non-GAAP adjustments
Below are the definitions of the non-GAAP adjustments that are used in the calculation of our non-GAAP measures, as described above.
Equity-based compensation
Non-cash expenses related to the grant and vesting of stock awards, including restricted stock awards and restricted stock units in Dutch Bros Inc. to certain eligible employees.
Expenses associated with equity offerings
Costs incurred as a result of our equity offerings, including secondary offerings by our Sponsor. These costs include, but are not limited to, legal fees, consulting fees, tax fees, and accounting fees.
Expenses associated with 2022 credit facility refinancing
Costs incurred as a result of refinancing our credit facility in May 2025, including write-off of unamortized loan costs related to the amendment and restatement of our 2022 Credit Facility, and intermediary fees and other costs related to our 2025 Credit Facility.
Executive transitions
Employee severance and related benefit costs, as well as sign-on bonus(es) for several executive level transitions occurring in 2022 and 2023, and amortized through the first quarter of 2024.
TRAs remeasurements
(Gain) loss impacts related to adjustments of our TRAs liabilities.
Sale of Aircraft
Gain impact related to the sale of the Company airplane, hangar and related equipment to our Co-Founder.
Organization realignment and restructurings
Fees and costs, including consulting, employee-related and other costs, in connection with our comprehensive initiatives to develop and implement a long-term strategy involving changes to our organizational structure to support our growth. Our 2024 initiative resulted in realignment activities that occurred in 2023, and restructuring activities to expand our support center operations in Phoenix, Arizona including the build out and move into our new office, that commenced in 2024, and were substantially completed in March 2025. The activities related to our 2025 initiative, which commenced in May 2025 and are expected to continue through the first half of 2026, primarily relate to relocation and streamlining of our remaining back-office operations to our new Phoenix, Arizona corporate headquarters. Given the magnitude and scope of these strategic initiatives, we do not expect such costs will recur in the foreseeable future, and do not consider such costs reflective of the ongoing costs necessary to operate our business.
Dilutive effects of restricted stock awards and units
Addition of incremental shares of restricted stock awards and units calculated under the treasury stock method, when they are dilutive for the calculation of weighted-average shares on a non-GAAP basis.
Assumed exchange of weighted-average LLC interests for shares of Class A common stock
Weighted-average of all outstanding Dutch Bros OpCo Class A common units not held by Dutch Bros Inc. that are assumed to be exchanged for Dutch Bros Inc. Class A common stock.
Controlling and non-controlling interest adjustments
Adjustments to controlling and non-controlling interests to align the numerator of the net income per share to the denominator, which assumes the full exchange of all outstanding Dutch Bros OpCo Class A common units not held by Dutch Bros Inc. for Dutch Bros Inc. Class A common stock.

toc1aa.jpgDutch Bros Inc.| Earnings Release | 13

Supplemental Reconciliations of U.S. GAAP Actuals to Non-GAAP Actuals
Following are the reconciliations of the most comparable GAAP financial measure to non-GAAP financial measure. These non-GAAP financial measures should not be considered a substitute for, or superior to, financial measures calculated in accordance with U.S. GAAP, and the reconciliations from U.S. GAAP to Non-GAAP measures should be carefully evaluated. Please refer to "Non-GAAP Financial Measures" in this press release for a detailed explanation of the adjustments made to the comparable U.S. GAAP measures, the ways management uses the non-GAAP measures, and the reasons why management believes the non-GAAP measures provide useful information for investors.
Three Months Ended December 31,Year Ended December 31,
 2025202420252024
(dollars in thousands; unaudited)
$%$%$%$%
Company-operated shops gross profit
83,904 20.5 67,261 21.4 330,389 21.9 259,959 22.3 
Depreciation and amortization29,169 7.1 23,607 7.5 106,216 7.0 86,809 7.4 
Company-operated shops contribution
113,073 27.6 90,868 28.9 436,605 28.9 346,768 29.7 

Three Months Ended December 31,Year Ended December 31,
 2025202420252024
(dollars in thousands; unaudited)
$%$%$%$%
Net income29,155 6.6 6,367 1.9 117,275 7.2 66,450 5.2 
Depreciation and amortization31,744 7.2 25,521 7.4 115,133 7.0 93,005 7.3 
Interest expense, net7,419 1.6 6,761 2.0 28,305 1.7 27,020 2.1 
Income tax expense1,985 0.4 1,105 0.3 18,348 1.1 18,435 1.4 
EBITDA70,303 15.8 39,754 11.6 279,061 17.0 204,910 16.0 
Equity-based compensation4,509 1.1 3,262 1.0 18,022 1.2 11,482 0.9 
Expenses associated with equity offerings— — — — — — 1,489 0.1 
Expenses associated with 2022 credit facility refinancing
— — — — 2,000 0.1 — — 
Executive transitions
— — — — — — 75 — 
TRAs remeasurements(4,767)(1.1)1,440 0.3 (4,767)(0.3)(4,247)(0.3)
Sale of Aircraft
— — — — — — (1,302)(0.1)
Organization realignment and restructurings:
Employee-related costs
2,380 0.6 2,262 0.7 7,607 0.5 15,549 1.2 
Other costs
217 — 2,104 0.6 631 — 2,327 0.2 
Total organization realignment and restructurings
2,597 0.6 4,366 1.3 8,238 0.5 17,876 1.4 
Adjusted EBITDA72,642 16.4 48,822 14.2 302,554 18.5 230,283 18.0 

toc1aa.jpgDutch Bros Inc.| Earnings Release | 14

Three Months Ended December 31,Year Ended December 31,
2025202420252024
(dollars in thousands; unaudited)
$%$%$%$%
Selling, general, and administrative
73,171 16.5 72,170 21.1 262,766 16.0 234,036 18.3 
Depreciation and amortization(1,237)(0.3)(393)(0.1)(3,380)(0.2)(1,281)(0.2)
Equity-based compensation(3,920)(0.9)(3,012)(0.9)(15,886)(0.9)(10,595)(0.8)
Expenses associated with equity offerings
— — — — — — (1,489)(0.1)
Executive transitions
— — — — — — (75)— 
Organization realignment and restructurings:
Employee-related costs
(2,380)(0.6)(2,262)(0.7)(7,607)(0.5)(15,549)(1.2)
Other costs(217)— (2,104)(0.6)(631)— (2,327)(0.2)
Total organization realignment and restructurings
(2,597)(0.6)(4,366)(1.3)(8,238)(0.5)(17,876)(1.4)
Adjusted selling, general, and administrative
65,417 14.7 64,399 18.8 235,262 14.4 202,720 15.8 
Three Months Ended December 31,Year Ended December 31,
(in thousands; unaudited)
2025202420252024
Net income
$29,155 $6,367 $117,275 $66,450 
Equity-based compensation4,509 3,262 18,022 11,482 
Expenses associated with equity offerings
— — — 1,489 
Executive transitions
— — — 75 
Expenses associated with 2022 credit facility financing
— — 2,000 — 
TRAs remeasurements(4,767)1,440 (4,767)(4,247)
Sale of Aircraft
— — — (1,302)
Organization realignment and restructuring:
Employee-related costs
2,380 2,262 7,607 15,549 
Other costs
217 2,104 631 2,327 
Total organization realignment and restructuring
2,597 4,366 8,238 17,876 
Income tax effects(1,365)(2,925)(6,826)(3,997)
Adjusted net income$30,129 $12,510 $133,942 $87,826 

toc1aa.jpgDutch Bros Inc.| Earnings Release | 15

Three Months Ended December 31,Year Ended December 31,
(in thousands, except per share amounts; unaudited)2025202420252024
Weighted-average shares of Class A and Class D common stock outstanding - basic127,046 114,668 125,329 103,504 
Dilutive effects of restricted stock awards and units
392 580 435 625 
Weighted-average shares of Class A and Class D common stock outstanding - diluted127,438 115,248 125,764 104,129 
Assumed exchange of weighted-average Dutch Bros OpCo Class A common units for shares of Dutch Bros Inc. Class A common stock
50,481 62,530 52,121 73,660 
Adjusted fully exchanged weighted-average shares of common stock outstanding - diluted177,919 177,778 177,885 177,789 
Net income per share of Class A and Class D common stock - diluted
$0.17 $0.03 $0.64 $0.34 
Controlling and non-controlling interest adjustments— 0.01 0.03 0.03 
Equity-based compensation0.03 0.02 0.11 0.06 
Expenses associated with equity offerings
— — — 0.01 
Expenses associated with 2022 credit facility refinancing
— — 0.01 — 
Executive transitions
— — — — 
TRAs remeasurements(0.03)0.01 (0.03)(0.02)
Sale of Aircraft
— — — (0.01)
Organization realignment and restructurings:
Employee-related costs
0.01 0.01 0.04 0.09 
Other costs
— 0.01 — 0.01 
Total organization realignment and restructurings
0.01 0.02 0.04 0.10 
Income tax effects(0.01)(0.02)(0.04)(0.02)
Adjusted net income per fully exchanged share of diluted common stock$0.17 $0.07 $0.76 $0.49 

toc1aa.jpgDutch Bros Inc.| Earnings Release | 16

For Investor Relations inquiries:
Neil Patel
(480) 447-2282
neil.patel@dutchbros.com
 
For Media Relations inquiries:
Erin Gray
(480) 382-7228
erin.gray@dutchbros.com

toc1aa.jpgDutch Bros Inc.| Earnings Release | 17