Dutch Bros Cash Flow Statement (2020-2025) | BROS

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025
Operating Activities
Net Income 6.66M-5.87M-4.82M11.89M-116.83M-8.17M-16.28M-1.75M1.59M-2.82M-9.39M9.71M13.40M-3.77M16.21M22.16M21.71M6.37M22.48M38.36M27.28M29.16M
Depreciation and Depletion 3.40M3.72M4.56M4.84M5.75M6.54M8.27M6.89M7.63M8.37M9.52M10.55M11.56M12.80M14.17M15.32M16.93M18.52M19.35M20.74M21.82M24.28M
Share-based Compensation 11.71M14.65M8.33M124.78M9.96M9.90M10.45M10.65M10.66M9.17M10.15M9.70M10.21M1.93M3.33M2.96M3.26M4.19M4.67M4.65M4.51M
Deferred Taxes -0.01M0.04M1.55M1.08M0.51M-0.52M3.76M-4.83M-2.15M-1.92M-1.54M-0.35M-8.39M-3.29M-3.65M-0.09M-0.98M-6.36M-7.31M-2.97M
Gains from Investment Securities 10.76M4.62M7.43M13.26M9.85M3.90M1.94M3.37M3.68M3.51M1.88M2.09M2.40M3.23M2.81M11.02M1.02M4.07M
Cash from Operations 10.88M15.49M40.71M16.11M8.07M-0.76M17.47M26.05M17.11M3.08M42.77M49.06M45.01M41.19M59.54M83.47M62.24M36.88M89.90M89.12M79.64M
Depreciation, Depletion & Amortization
Amortization of Deferred Charges 0.02M0.03M0.09M0.10M0.07M0.15M0.18M0.18M0.18M0.18M0.18M0.25M0.28M0.28M0.28M0.28M0.28M0.28M0.23M0.13M0.19M
Depreciation & Amortization (CF) 3.40M4.38M5.35M5.68M6.70M7.49M9.18M10.54M11.81M13.20M14.78M16.52M18.12M19.72M21.25M22.35M23.88M25.52M26.43M27.89M29.07M31.74M
Change in Working Capital
Change in Receivables 5.31M1.68M-0.39M-1.11M-0.38M2.23M1.20M0.34M-2.45M-3.19M0.60M-0.24M-0.01M2.54M0.68M-1.98M0.24M1.04M1.90M0.77M4.08M
Change in Inventory 0.73M-1.13M-1.23M5.18M4.85M3.52M5.93M0.86M5.52M4.73M3.65M2.69M-3.34M-1.56M1.26M-8.27M-1.89M1.74M4.19M2.88M3.62M
Change in Account Payables 4.12M-3.85M4.77M4.85M-3.62M-0.13M1.13M2.97M-2.36M0.46M2.12M0.84M0.47M8.30M-3.44M-1.62M0.42M-1.03M0.54M1.62M2.58M
Change in Accured Expenses -1.75M2.31M2.96M1.08M-1.13M-1.90M1.52M2.59M3.12M-3.63M6.13M1.69M11.72M-8.34M9.61M8.54M19.81M-17.08M8.82M20.04M8.65M
Other Working Capital Changes 3.45M-0.85M4.39M1.89M6.28M-2.90M-1.43M-2.46M-2.92M-3.54M-1.45M-2.66M-1.50M-2.42M-2.49M-1.99M20.75M-3.19M-1.53M1.92M16.49M
Investing Activities
Capital Expenditures 15.02M7.94M26.95M39.23M44.32M39.98M43.87M50.78M53.25M43.28M59.02M65.42M60.73M57.46M64.45M57.06M42.77M45.55M54.21M70.20M71.17M
Sales of Property, Plant and Equipment 0.03M0.88M0.14M1.71M0.01M0.01M1.26M0.09M0.24M0.01M0.02M0.91M8.67M0.94M0.06M0.02M0.01M0.04M
Acquisitions 5.09M2.51M2.88M6.05M
Cash from Investing Activities -20.08M-7.07M-29.32M-40.40M-44.31M-46.02M-42.61M-50.78M-53.16M-43.04M-59.02M-65.40M-59.82M-57.46M-55.78M-56.12M-42.71M-45.53M-54.20M-70.20M-71.13M
Financing Activities
Other financing activities 2.41M1.10M0.29M2.75M1.35M
Cash from Financing Activities 3.38M-5.08M-26.79M30.58M28.88M55.02M19.68M38.00M21.66M34.08M25.67M142.41M-1.43M145.44M-5.55M-7.13M-7.31M31.73M-97.72M-6.14M-6.30M
Dividend Payments
Dividends Paid - Common 0.60M3.62M205.49M4.20M0.69M1.20M6.87M
Additional items
Change in Cash -5.81M3.34M-15.40M6.29M-7.36M8.25M-5.46M13.27M-14.39M-5.88M9.42M126.07M-16.24M129.17M-1.80M20.21M12.22M23.09M-62.03M12.78M2.21M
Free Cash Flow -4.13M7.54M13.76M-23.12M-36.25M-40.74M-26.41M-24.72M-36.13M-40.21M-16.26M-16.36M-15.72M-16.27M-4.91M26.41M19.47M-8.67M35.69M18.92M8.47M
Net Cash Flow -5.81M3.34M-15.40M6.29M-7.36M8.25M-5.46M13.27M-14.39M-5.88M9.42M126.07M-16.24M129.17M-1.80M20.21M12.22M23.09M-62.03M12.78M2.21M