Dutch Bros Inc.
For the period ended Sep 30, 2025. Filed Nov 6, 2025.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Sep 30, 2025 · Filed Nov 6, 2025
BROS$35.29-2.0%Stored close · as of Nov 10, 2026
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Condensed Consolidated Statements of Cash Flows
| Nine Months Ended September 30, | ||
|---|---|---|
| (in thousands; unaudited) | 2025 | 2024 |
| Cash flows from operating activities: | ||
| Net income | $88,120 | $60,083 |
| Adjustments to reconcile net income to net cash provided by operating activities: | ||
| Depreciation and amortization | 83,389 | 67,484 |
| Non-cash interest expense | 635 | 834 |
| (Gain) loss on disposal of assets | 115 | (1,373) |
| Loss on extinguishment of debt | 809 | — |
| Equity-based compensation | 13,513 | 8,220 |
| Deferred income taxes | 14,649 | 15,335 |
| Remeasurement gain on TRAs | — | (5,687) |
| Non-cash operating lease cost | 14,959 | 11,334 |
| Changes in operating assets and liabilities: | ||
| Accounts receivable, net | (3,705) | (1,238) |
| Inventories, net | (8,807) | 8,572 |
| Prepaid expenses and other current assets | 2,800 | 2,894 |
| Other long-term assets | (9,541) | (729) |
| Accounts payable | 1,131 | 3,236 |
| Accrued compensation and benefits | (522) | 7,701 |
| Other accrued liabilities | 11,771 | 9,804 |
| Other current liabilities | 7,354 | (461) |
| Deferred revenue | 1,827 | 5,080 |
| Other long-term liabilities | (8) | — |
| Operating lease liabilities | (2,583) | (6,894) |
| Net cash provided by operating activities | 215,906 | 184,195 |
| Cash flows from investing activities: | ||
| Purchases of property and equipment | (169,967) | (178,969) |
| Proceeds from disposal of fixed assets | 31 | 9,606 |
| Net cash used in investing activities | (169,936) | (169,363) |
| Cash flows from financing activities: | ||
| Payments on finance lease liabilities | (11,266) | (7,726) |
| Proceeds from long-term debt | 250,000 | 150,000 |
| Payments on long-term debt | (285,716) | (7,898) |
| Payments of debt issuance costs | (1,547) | — |
| Tax withholding payments upon vesting of equity awards | (12,035) | (932) |
| Distributions to non-controlling interest holders | (6,867) | (687) |
| Payments under tax receivable agreements | (4,698) | — |
| Net cash provided by (used in) financing activities | (72,129) | 132,757 |
| Net increase (decrease) in cash and cash equivalents | (26,159) | 147,589 |
| Cash and cash equivalents, beginning of period | 293,354 | 133,545 |
| Cash and cash equivalents, end of period | $267,195 | $281,134 |
Condensed Consolidated Statements of Cash Flows (continued)
| Nine Months Ended September 30, | ||
|---|---|---|
| (in thousands; unaudited) | 2025 | 2024 |
| Supplemental disclosure of cash flow information | ||
| Interest paid | $29,196 | $29,125 |
| Income taxes paid | 900 | 1,824 |
| Supplemental disclosure of noncash investing and financing activities | ||
| Additions of property and equipment accrued as of end of period | 19,180 | 13,155 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.