vs
Side-by-side financial comparison of Dutch Bros Inc. (BROS) and Kyivstar Group Ltd. (KYIV). Click either name above to swap in a different company.
Dutch Bros Inc. is the larger business by last-quarter revenue ($464.4M vs $321.0M, roughly 1.4× Kyivstar Group Ltd.). Kyivstar Group Ltd. runs the higher net margin — 28.0% vs 5.1%, a 22.9% gap on every dollar of revenue.
Dutch Bros Inc., originally written Dutch Bros., is a publicly held drive-through coffee chain in the United States. Founded in 1992 by Dane and Travis Boersma, it is headquartered in Tempe, Arizona, after having been based in Grants Pass, Oregon, for many years prior to 2025. It has company-owned and franchise locations primarily located in the Western United States, although the company has expanded as far east as Orlando, Florida.
Kyivstar is a Ukrainian telecommunications operator offering fixed and mobile voice and data services, including 4G LTE, throughout Ukraine. The Kyivstar mobile network covers all cities of Ukraine, as well as more than 28,000 rural settlements, all major national and regional routes, most sea, and river coasts. As of 2024, Kyivstar served approximately 24 million mobile subscribers and over 1 million fixed-broadband customers. In 2024, Kyivstar partnered with Starlink to offer satellite-base...
BROS vs KYIV — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $464.4M | $321.0M |
| Net Profit | $23.7M | $90.0M |
| Gross Margin | 23.1% | — |
| Operating Margin | 7.4% | 35.5% |
| Net Margin | 5.1% | 28.0% |
| Revenue YoY | 30.8% | — |
| Net Profit YoY | 5.3% | — |
| EPS (diluted) | $0.13 | $0.41 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q1 26 | $464.4M | — | ||
| Q4 25 | $443.6M | $321.0M | ||
| Q3 25 | $423.6M | $297.0M | ||
| Q2 25 | $415.8M | — | ||
| Q1 25 | $355.2M | — | ||
| Q4 24 | $342.8M | — | ||
| Q3 24 | $338.2M | — | ||
| Q2 24 | $324.9M | — |
| Q1 26 | $23.7M | — | ||
| Q4 25 | $21.4M | $90.0M | ||
| Q3 25 | $17.5M | $-89.0M | ||
| Q2 25 | $25.6M | — | ||
| Q1 25 | $15.4M | — | ||
| Q4 24 | $3.6M | — | ||
| Q3 24 | $12.6M | — | ||
| Q2 24 | $11.9M | — |
| Q1 26 | 23.1% | — | ||
| Q4 25 | 24.1% | — | ||
| Q3 25 | 25.2% | 45.5% | ||
| Q2 25 | 28.9% | — | ||
| Q1 25 | 25.3% | — | ||
| Q4 24 | 25.7% | — | ||
| Q3 24 | 26.6% | — | ||
| Q2 24 | 27.8% | — |
| Q1 26 | 7.4% | — | ||
| Q4 25 | 7.7% | 35.5% | ||
| Q3 25 | 9.8% | -16.2% | ||
| Q2 25 | 13.1% | — | ||
| Q1 25 | 8.7% | — | ||
| Q4 24 | 4.6% | — | ||
| Q3 24 | 9.6% | — | ||
| Q2 24 | 9.9% | — |
| Q1 26 | 5.1% | — | ||
| Q4 25 | 4.8% | 28.0% | ||
| Q3 25 | 4.1% | -30.0% | ||
| Q2 25 | 6.2% | — | ||
| Q1 25 | 4.3% | — | ||
| Q4 24 | 1.1% | — | ||
| Q3 24 | 3.7% | — | ||
| Q2 24 | 3.7% | — |
| Q1 26 | $0.13 | — | ||
| Q4 25 | $0.17 | $0.41 | ||
| Q3 25 | $0.14 | $-0.41 | ||
| Q2 25 | $0.20 | — | ||
| Q1 25 | $0.13 | — | ||
| Q4 24 | $0.03 | — | ||
| Q3 24 | $0.11 | — | ||
| Q2 24 | $0.12 | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $263.5M | $455.0M |
| Total DebtLower is stronger | $199.3M | — |
| Stockholders' EquityBook value | $920.5M | $1.3B |
| Total Assets | $3.1B | $2.1B |
| Debt / EquityLower = less leverage | 0.22× | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | $263.5M | — | ||
| Q4 25 | $269.4M | $455.0M | ||
| Q3 25 | $267.2M | $472.0M | ||
| Q2 25 | $254.4M | — | ||
| Q1 25 | $316.4M | — | ||
| Q4 24 | $293.4M | — | ||
| Q3 24 | $281.1M | — | ||
| Q2 24 | $260.9M | — |
| Q1 26 | $199.3M | — | ||
| Q4 25 | $202.5M | — | ||
| Q3 25 | $202.3M | — | ||
| Q2 25 | $203.3M | — | ||
| Q1 25 | $284.2M | — | ||
| Q4 24 | $238.0M | — | ||
| Q3 24 | $241.2M | — | ||
| Q2 24 | $244.3M | — |
| Q1 26 | $920.5M | — | ||
| Q4 25 | $680.8M | $1.3B | ||
| Q3 25 | $656.6M | $1.2B | ||
| Q2 25 | $636.2M | — | ||
| Q1 25 | $599.1M | — | ||
| Q4 24 | $537.4M | — | ||
| Q3 24 | $523.1M | — | ||
| Q2 24 | $509.1M | — |
| Q1 26 | $3.1B | — | ||
| Q4 25 | $3.0B | $2.1B | ||
| Q3 25 | $2.9B | $2.0B | ||
| Q2 25 | $2.8B | — | ||
| Q1 25 | $2.8B | — | ||
| Q4 24 | $2.5B | — | ||
| Q3 24 | $2.4B | — | ||
| Q2 24 | $2.4B | — |
| Q1 26 | 0.22× | — | ||
| Q4 25 | 0.30× | — | ||
| Q3 25 | 0.31× | — | ||
| Q2 25 | 0.32× | — | ||
| Q1 25 | 0.47× | — | ||
| Q4 24 | 0.44× | — | ||
| Q3 24 | 0.46× | — | ||
| Q2 24 | 0.48× | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $84.7M | $558.0M |
| Free Cash FlowOCF − Capex | — | $311.0M |
| FCF MarginFCF / Revenue | — | 96.9% |
| Capex IntensityCapex / Revenue | — | 76.9% |
| Cash ConversionOCF / Net Profit | 3.58× | 6.20× |
| TTM Free Cash FlowTrailing 4 quarters | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | $84.7M | — | ||
| Q4 25 | $79.6M | $558.0M | ||
| Q3 25 | $89.1M | $406.0M | ||
| Q2 25 | $89.9M | — | ||
| Q1 25 | $36.9M | — | ||
| Q4 24 | $62.2M | — | ||
| Q3 24 | $83.5M | — | ||
| Q2 24 | $59.5M | — |
| Q1 26 | — | — | ||
| Q4 25 | $8.5M | $311.0M | ||
| Q3 25 | $18.9M | $250.0M | ||
| Q2 25 | $35.7M | — | ||
| Q1 25 | $-8.7M | — | ||
| Q4 24 | $19.5M | — | ||
| Q3 24 | $26.4M | — | ||
| Q2 24 | $-4.9M | — |
| Q1 26 | — | — | ||
| Q4 25 | 1.9% | 96.9% | ||
| Q3 25 | 4.5% | 84.2% | ||
| Q2 25 | 8.6% | — | ||
| Q1 25 | -2.4% | — | ||
| Q4 24 | 5.7% | — | ||
| Q3 24 | 7.8% | — | ||
| Q2 24 | -1.5% | — |
| Q1 26 | — | — | ||
| Q4 25 | 16.0% | 76.9% | ||
| Q3 25 | 16.6% | 52.5% | ||
| Q2 25 | 13.0% | — | ||
| Q1 25 | 12.8% | — | ||
| Q4 24 | 12.5% | — | ||
| Q3 24 | 16.9% | — | ||
| Q2 24 | 19.8% | — |
| Q1 26 | 3.58× | — | ||
| Q4 25 | 3.73× | 6.20× | ||
| Q3 25 | 5.09× | — | ||
| Q2 25 | 3.51× | — | ||
| Q1 25 | 2.40× | — | ||
| Q4 24 | 17.23× | — | ||
| Q3 24 | 6.60× | — | ||
| Q2 24 | 4.99× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
BROS
| Company-operated shops | $429.1M | 92% |
| Franchising and other | $35.4M | 8% |
KYIV
Segment breakdown not available.
