Dutch Bros Inc
NYSE:BROS
Income Statement
Earnings Waterfall
Dutch Bros Inc
Revenue
|
965.8m
USD
|
Cost of Revenue
|
-686.4m
USD
|
Gross Profit
|
279.3m
USD
|
Operating Expenses
|
-228m
USD
|
Operating Income
|
51.3m
USD
|
Other Expenses
|
-49.6m
USD
|
Net Income
|
1.7m
USD
|
Income Statement
Dutch Bros Inc
Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|
Revenue | ||||||||
Revenue |
609
N/A
|
677
+11%
|
739
+9%
|
784
+6%
|
848
+8%
|
914
+8%
|
966
+6%
|
|
Gross Profit | ||||||||
Cost of Revenue |
(446)
|
(499)
|
(538)
|
(568)
|
(604)
|
(644)
|
(686)
|
|
Gross Profit |
162
N/A
|
179
+10%
|
201
+13%
|
216
+7%
|
244
+13%
|
269
+10%
|
279
+4%
|
|
Operating Income | ||||||||
Operating Expenses |
(296)
|
(192)
|
(204)
|
(205)
|
(213)
|
(219)
|
(228)
|
|
Selling, General & Administrative |
(289)
|
(185)
|
(197)
|
(199)
|
(207)
|
(213)
|
(223)
|
|
Depreciation & Amortization |
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
|
Operating Income |
(133)
N/A
|
(13)
+90%
|
(3)
+81%
|
11
N/A
|
30
+169%
|
50
+65%
|
51
+2%
|
|
Pre-Tax Income | ||||||||
Interest Income Expense |
(10)
|
(13)
|
(18)
|
(23)
|
(29)
|
(33)
|
(32)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(5)
|
|
Total Other Income |
(1)
|
(2)
|
4
|
5
|
6
|
8
|
3
|
|
Pre-Tax Income |
(145)
N/A
|
(28)
+80%
|
(17)
+41%
|
(7)
+58%
|
6
N/A
|
23
+309%
|
17
-25%
|
|
Net Income | ||||||||
Tax Provision |
2
|
4
|
(3)
|
(5)
|
(6)
|
(12)
|
(7)
|
|
Income from Continuing Operations |
(143)
|
(25)
|
(19)
|
(12)
|
(1)
|
11
|
10
|
|
Income to Minority Interest |
50
|
19
|
15
|
9
|
1
|
(9)
|
(8)
|
|
Net Income (Common) |
(19)
N/A
|
(6)
+70%
|
(5)
+14%
|
(4)
+25%
|
0
N/A
|
3
+2 400%
|
2
-31%
|
|
EPS (Diluted) |
-0.36
N/A
|
-0.12
+67%
|
-0.09
+25%
|
-0.07
+22%
|
0
N/A
|
0.04
N/A
|
0.03
-25%
|