Dutch Bros Ratios (2020-2026) | BROS

Ratios Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025 Mar2026
Profitability
Gross Margin (Quarter)
36.95%30.06%24.46%20.37%24.15%25.45%26.93%23.19%28.51%28.42%23.27%26.09%27.79%26.63%25.66%25.34%28.87%25.21%24.15%23.14%
EBT Margin (Quarter)
9.60%-90.99%-6.48%-10.84%-0.46%-0.89%1.23%-3.45%4.63%5.76%-1.20%9.08%8.01%7.81%2.18%6.74%10.97%8.25%7.02%5.81%
EBIT Margin (Quarter)
11.03%-88.35%-5.06%-9.35%1.43%2.61%1.87%-0.12%7.84%9.34%0.86%9.30%9.91%9.61%4.60%8.75%13.15%9.79%7.66%7.39%
EBITDA Margin (Quarter)
11.03%-88.35%-5.06%-9.35%1.43%2.61%1.87%-0.12%7.84%9.34%0.86%9.30%9.91%9.61%4.60%8.75%13.15%9.79%7.66%7.39%
Operating Margin (Quarter)
11.03%-88.35%-5.06%-9.35%1.43%2.61%1.87%-0.12%7.84%9.34%0.86%9.30%9.91%9.61%4.60%8.75%13.15%9.79%7.66%7.39%
Net Margin (Quarter)
9.20%-90.01%-5.83%-10.70%-0.94%0.80%-1.40%-4.76%3.89%5.07%-1.48%5.89%6.82%6.42%1.86%6.33%9.22%6.44%6.57%5.10%
FCF Margin (Quarter)
10.65%39.30%5.76%-1.78%11.05%8.07%-80.22%-5.25%-18.45%-6.19%83.49%15.00%18.26%-28.20%70.54%9.75%21.77%19.17%-34.25%5.97%
Efficiency
Inventory Average (Quarter)
20.92M25.14M29.89M33.28M36.47M41.59M45.78M48.95M48.62M46.17M46.02M42.52M37.43M37.36M40.32M43.86M47.11M43.15M
Assets Average (Quarter)
528.67M719.10M917.02M1,039.40M1,157.81M1,225.66M1,316.62M1,503.65M1,701.52M1,918.66M2,225.30M2,404.40M2,466.30M2,633.15M2,788.73M2,867.12M2,965.66M3,057.30M
Invested Capital (Quarter)
1.48M2.98M147.38M1.38M216.26M245.10M283.77M325.25M357.54M377.26M12.62M14.18M15.75M382.55M22.62M3.88M3.88M420.00M3.88M
Asset Utilization Ratio (Quarter)
0.940.770.660.650.640.640.640.610.570.540.500.500.520.520.520.540.550.57
Leverage & Solvency
Interest Coverage Ratio (Quarter)
8.34-12.051.62-0.070.010.02-0.380.000.040.040.303.0427.5130.76-0.603.1621.4717.17-1.323.75
Debt Ratio (Quarter)
0.000.120.120.110.170.080.200.070.060.060.120.100.100.090.110.070.070.070.07
Times Interest Earned (Quarter)
8.34-12.051.62-0.070.010.02-0.380.000.040.040.303.0427.5130.76-0.603.1621.4717.17-1.323.75
Dividends & Payouts
FCF Payout Ratio (Quarter)
14.940.08-0.010.000.08
Valuation
Enterprise Value (Quarter)
88.88M100.71M81.28M93.41M83.55M102.68M106.09M110.95M189.18M178.03M16.13M-40.25M-51.61M-66.86M-119.20M-56.65M-58.72M-52.35M-39.44M
Return Ratios
Return on Sales (Quarter)
0.00%-0.01%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Return on Capital Employed (Quarter)
-28.52%-20.08%-17.15%-1.59%-0.28%1.17%2.77%3.46%2.96%4.06%4.08%4.16%4.69%4.58%5.18%5.41%5.91%5.87%
Return on Invested Capital (Quarter)
-0.37%-0.02%-0.01%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Return on Assets (Quarter)
0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%