Biggest changeThe following are reconciliations of the most comparable GAAP metric to non-GAAP metrics (presented in dollars and as a percentage of revenue): Segment contribution: Year Ended December 31, 2024 2023 2022 (in thousands; unaudited) $ % $ % $ % Company-operated shop gross profit 259,959 22.3 180,235 21.0 121,327 19.0 Depreciation and amortization 86,809 7.4 62,088 7.2 36,306 5.6 Company-operated shop contribution 346,768 29.7 242,323 28.2 157,633 24.6 Year Ended December 31, 2024 2023 2022 (in thousands; unaudited) $ % $ % $ % Franchising and other gross profit 80,170 69.6 71,061 65.9 59,589 60.0 Depreciation and amortization 4,915 4.3 5,398 5.0 5,706 5.8 Franchising and other contribution 85,085 73.9 76,459 70.9 65,295 65.8 Dutch Bros Inc. | Form 10-K | 87 Table of Contents Year Ended December 31, 2024 2023 2022 (in thousands; unaudited) $ % $ % $ % Net income (loss) 66,450 5.2 9,952 1.0 (19,253) (2.6) Depreciation and amortization 93,005 7.3 69,135 7.2 44,728 6.0 Interest expense, net 27,020 2.1 32,321 3.3 18,018 2.4 Income tax expense 18,435 1.4 6,967 0.8 2,599 0.4 EBITDA 204,910 16.0 118,375 12.3 46,092 6.2 Equity-based compensation 11,482 0.9 39,222 4.1 41,657 5.6 Expenses associated with equity offerings 1,489 0.1 — — — — COVID-19: Catastrophic leave — — — — 1,468 0.2 COVID-19: prepaid costs not utilized — — — — 2,305 0.3 Milestone events — — — — 2,434 0.3 Executive transitions 75 — 1,000 0.1 691 0.1 TRAs remeasurement (4,247) (0.3) (2,638) (0.3) (3,466) (0.4) Legal proceedings — — 1,950 0.2 — — Sale of aircraft (1,302) (0.1) — — — — Organization realignment and restructuring: Consulting — — 2,153 0.2 — — Employee-related costs 15,549 1.2 — — — — Other costs 2,327 0.2 — — — — Total organization realignment and restructuring 17,876 1.4 2,153 0.2 — — Adjusted EBITDA 230,283 18.0 160,062 16.6 91,181 12.3 Year Ended December 31, 2024 2023 2022 (in thousands; unaudited) $ % $ % $ % Selling, general, and administrative 234,036 18.3 205,074 21.2 183,528 24.8 Depreciation and amortization (1,281) (0.2) (1,648) (0.1) (2,716) (0.4) Equity-based compensation (10,595) (0.8) (39,222) (4.1) (41,657) (5.6) Expenses associated with equity offerings (1,489) (0.1) — — — — COVID-19: prepaid costs not utilized — — — — (2,305) (0.3) Milestone events — — — — (2,434) (0.3) Executives transition (75) — (1,000) (0.1) (691) (0.1) Legal proceedings — — (1,950) (0.2) — — Organization realignment and restructuring: Consulting — — (2,153) (0.2) — — Employee-related costs (15,549) (1.2) — — — — Other costs (2,327) (0.2) — — — — Total organization realignment and restructuring (17,876) (1.4) (2,153) (0.2) — — Adjusted selling, general and administrative 202,720 15.8 159,101 16.5 133,725 18.1 Dutch Bros Inc. | Form 10-K | 88 Table of Contents
Biggest changeDutch Bros Inc. | Form 10-K | 89 Table of Contents The following are reconciliations of the most comparable GAAP metric to non-GAAP metrics (presented in dollars and as a percentage of revenue): Year Ended December 31, 2025 2024 2023 (dollars in thousands; unaudited) $ % $ % $ % Company-operated shops gross profit 330,389 21.9 259,959 22.3 180,235 21.0 Depreciation and amortization 106,216 7.0 86,809 7.4 62,088 7.2 Company-operated shops contribution 436,605 28.9 346,768 29.7 242,323 28.2 Year Ended December 31, 2025 2024 2023 (dollars in thousands; unaudited) $ % $ % $ % Franchising and other gross profit 93,557 72.6 80,170 69.6 71,061 65.9 Depreciation and amortization 5,537 4.3 4,915 4.3 5,398 5.0 Franchising and other contribution 99,094 76.9 85,085 73.9 76,459 70.9 Year Ended December 31, 2025 2024 2023 (dollars in thousands; unaudited) $ % $ % $ % Net income 117,275 7.2 66,450 5.2 9,952 1.0 Depreciation and amortization 115,133 7.0 93,005 7.3 69,135 7.2 Interest expense, net 28,305 1.7 27,020 2.1 32,321 3.3 Income tax expense 18,348 1.1 18,435 1.4 6,967 0.8 EBITDA 279,061 17.0 204,910 16.0 118,375 12.3 Equity-based compensation 18,022 1.2 11,482 0.9 39,222 4.1 Expenses associated with equity offerings — — 1,489 0.1 — — Expenses associated with 2022 credit facility refinancing 2,000 0.1 — — — — Executive transitions — — 75 — 1,000 0.1 TRAs remeasurement (4,767) (0.3) (4,247) (0.3) (2,638) (0.3) Legal proceedings — — — — 1,950 0.2 Sale of Aircraft — — (1,302) (0.1) — — Organization realignment and restructurings: Consulting — — — — 2,153 0.2 Employee-related costs 7,607 0.5 15,549 1.2 — — Other costs 631 — 2,327 0.2 — — Total organization realignment and restructurings 8,238 0.5 17,876 1.4 2,153 0.2 Adjusted EBITDA 302,554 18.5 230,283 18.0 160,062 16.6 Dutch Bros Inc. | Form 10-K | 90 Table of Contents Year Ended December 31, 2025 2024 2023 (dollars in thousands; unaudited) $ % $ % $ % Selling, general, and administrative 262,766 16.0 234,036 18.3 205,074 21.2 Depreciation and amortization (3,380) (0.2) (1,281) (0.2) (1,648) (0.2) Equity-based compensation (15,886) (0.9) (10,595) (0.8) (39,222) (4.0) Expenses associated with equity offerings — — (1,489) (0.1) — — Executives transition — — (75) — (1,000) (0.1) Legal proceedings — — — — (1,950) (0.2) Organization realignment and restructurings: Consulting — — — — (2,153) (0.2) Employee-related costs (7,607) (0.5) (15,549) (1.2) — — Other costs (631) — (2,327) (0.2) — — Total organization realignment and restructurings (8,238) (0.5) (17,876) (1.4) (2,153) (0.2) Adjusted selling, general, and administrative 235,262 14.4 202,720 15.8 159,101 16.5 Dutch Bros Inc. | Form 10-K | 91 Table of Contents
Management uses these metrics as indicators of our system’s overall financial health, growth and future expansion prospects. 5 Company-operated and franchise shop operating weeks are calculated based on the number of operating days for the shop base and dividing by 7. Our shop base is defined as shops opened as of the period end date.
Management uses these metrics as indicators of our system’s overall financial health, growth and future expansion prospects. 5 Company-operated and franchise shops operating weeks are calculated based on the number of operating days for the shop base and dividing by 7. Our shop base is defined as shops opened as of the period end date.
Non-GAAP adjustments Below are the definitions of the non-GAAP adjustments that are used in the calculation of our non-GAAP measures, as described above. Equity-based compensation Non-cash expenses related to the grant and vesting of stock awards, including RSAs and RSUs, in Dutch Bros Inc. to certain eligible employees.
Non-GAAP adjustments Below are the definitions of the non-GAAP adjustments that are used in the calculation of our non-GAAP measures, as described above. Equity-based compensation Non-cash expenses related to the grant and vesting of stock awards, including RSAs, RSUs and PSUs, in Dutch Bros Inc. to certain eligible employees.
Our current and long-term material cash requirements as of December 31, 2024, primarily include the following: • Debt Obligations: Refer to NOTE 9 — Debt, of the notes to the consolidated financial statements, included elsewhere in this Form 10-K, for further information of our obligations and the timing of expected payments. • Operating and Finance Leases: Refer to NOTE 8 — Leases, of the notes to the consolidated financial statements, included elsewhere in this Form 10-K, for further information of our obligations and the timing of expected payments. • Purchase Obligations: include all legally binding contracts, including firm minimum commitments for inventory purchases, commitments for the purchase, construction or remodeling of real estate facilities, equipment purchases, marketing-related contracts, software acquisition/license commitments and service contracts.
Our current and long-term material cash requirements as of December 31, 2025, primarily include the following: • Debt Obligations: Refer to NOTE 9 — Debt, of the notes to the consolidated financial statements, included elsewhere in this Form 10-K, for further information of our obligations and the timing of expected payments. • Operating and Finance Leases: Refer to NOTE 8 — Leases, of the notes to the consolidated financial statements, included elsewhere in this Form 10-K, for further information of our obligations and the timing of expected payments. • Purchase Obligations: include all legally binding contracts, including firm minimum commitments for inventory purchases, commitments for the purchase, construction or remodeling of real estate facilities, equipment purchases, marketing-related contracts, software acquisition/license commitments and service contracts.
Founded in 1992 by brothers Dane and Travis Boersma, Dutch Bros began with a double-head espresso machine and a pushcart in Grants Pass, Oregon. Today, we believe that Dutch Bros is one of the fastest-growing brands in the quick service beverage industry in the United States by location count.
Founded in 1992 by brothers Dane and Travis Boersma, Dutch Bros began with a double-head espresso machine and a pushcart in Grants Pass, Oregon. Today, we believe that Dutch Bros is one of the fastest-growing brands in the quick service beverage industry in the United States.
Cash Requirements We believe that cash provided by operating activities and proceeds from our 2022 Credit Facility are adequate to fund our debt service requirements, lease obligations, cash distributions required by the OpCo LLC Agreement and the TRAs, and working capital obligations for at least the next 12 months.
Cash Requirements We believe that cash provided by operating activities and proceeds from our 2025 Credit Facility are adequate to fund our debt service requirements, lease obligations, cash distributions required by the OpCo LLC Agreement and the TRAs, and working capital obligations for at least the next 12 months.
AUVs are calculated by dividing the systemwide and company-operated shop net sales by the total number of systemwide and company-operated shops, respectively.
AUVs are calculated by dividing the systemwide and company-operated shops net sales by the total number of systemwide and company-operated shops, respectively.
Discussions of 2022 items and year-to-year comparisons between 2023 and 2022 are not included in this Annual Report on Form 10-K and can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2023, filed with the SEC on February 23, 2024.
Discussions of 2023 items and year-to-year comparisons between 2024 and 2023 are not included in this Annual Report on Form 10-K and can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2024, filed with the SEC on February 13, 2025.
Further, the section of this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” generally discusses 2024 and 2023 items and year-to-year comparisons between 2024 and 2023.
Further, the section of this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” generally discusses 2025 and 2024 items and year-to-year comparisons between 2025 and 2024.
As of December 31, 2024, purchase obligations were approximately $210 million, of which substantially all are expected to be paid within one to two years. • TRAs Obligations: Refer to NOTE 11 — Tax Receivable Agreements and NOTE 17 — Commitments and Contingencies, of the notes to the consolidated financial statements, included elsewhere in this Form 10-K, for further information of our obligations.
As of December 31, 2025, purchase obligations were approximately $370 million, of which substantially all are expected to be paid within one to two years. • TRAs Obligations: Refer to NOTE 11 — Tax Receivable Agreements and NOTE 16 — Commitments and Contingencies, of the notes to the consolidated financial statements, included elsewhere in this Form 10-K, for further information of our obligations.
Year Ended December 31, (unaudited) 2024 2023 2022 Systemwide shop base 641 503 414 Company-operated shop base 370 246 173 4 Systemwide sales and systemwide same shop sales are operating measures that include sales at company-operated shops and sales at franchised shops during the comparable periods presented.
Year Ended December 31, (unaudited) 2025 2024 2023 Systemwide shop base 794 641 503 Company-operated shops base 510 370 246 4 Systemwide sales and systemwide same shop sales are operating measures that include sales at company-operated shops and sales at franchised shops during the comparable periods presented.
Principal payments for the term loans are required on a quarterly basis in accordance with an amortization schedule up through and including the Maturity Date. Obligations under the 2022 Credit Facility are guaranteed by each of Dutch Bros Inc.’s subsidiaries, and secured by a first priority perfected security interest in substantially all of the assets of the guarantors.
Principal payments for the term loans are required on a quarterly basis in accordance with an amortization schedule up through and including the Maturity Date. Obligations under the 2025 Credit Facility are guaranteed by Dutch Bros OpCo and certain of its subsidiaries, and secured by a first priority perfected security interest in substantially all of the assets of the guarantors.
Index to Management’s Discussion and Analysis of Financial Condition and Results of Operations Page Overview and Highlights 73 Impact of Global Events 73 Results of Operations 74 Key Performance Indicators 75 Company-operated Shop Results 77 Franchising and Other Segment Performance 80 Selling, General, and Administrative 80 Other Expense 81 Income Tax Expense 81 Liquidity and Capital Resources 81 Non-GAAP Financial Measures 85 Dutch Bros Inc. | Form 10-K | 72 Table of Contents Overview and Highlights Dutch Bros is a high growth operator and franchisor of drive-thru shops that focus on serving high QUALITY, hand-crafted beverages with unparalleled SPEED and superior SERVICE.
Index to Management’s Discussion and Analysis of Financial Condition and Results of Operations Section Page Overview 76 Impact of Global Events 76 Results of Operations 77 Key Performance Indicators 78 Company-operated Shops Results 80 Franchising and Other Segment Performance 82 Selling, General, and Administrative 82 Other Expense 83 Income Tax Expense 83 Liquidity and Capital Resources 83 Non-GAAP Financial Measures 88 Dutch Bros Inc. | Form 10-K | 75 Table of Contents Overview Dutch Bros is a high growth operator and franchisor of drive-thru shops that focus on serving high QUALITY, hand-crafted beverages with unparalleled SPEED and superior SERVICE.
Dutch Bros Inc. | Form 10-K | 86 Table of Contents Executive transitions Employee severance and related benefit costs, as well as sign-on bonus(es) for several executive-level transitions occurring in 2022 and 2023, and amortized through the first quarter of 2024. TRAs remeasurements (Gain) loss impacts related to adjustments of our TRAs liabilities.
Executive transitions Employee severance and related benefit costs, as well as sign-on bonus(es) for several executive-level transitions occurring in 2022 and 2023, and amortized through the first quarter of 2024. TRAs remeasurements (Gain) loss impacts related to adjustments of our TRAs liabilities.
Dutch Bros Inc. | Form 10-K | 82 Table of Contents Other than operating expenses, our cash requirements for 2025 are expected to consist primarily of capital expenditures for investments in our new and existing shops, our supply chain, and our corporate facilities. The total capital expenditures for 2025 are estimated to be approximately $240 million to $260 million.
Dutch Bros Inc. | Form 10-K | 84 Table of Contents Other than operating expenses, our cash requirements for 2026 are expected to consist primarily of capital expenditures for investments in our new and existing shops, and our corporate facilities. The total capital expenditures for 2026 are estimated to be approximately $270 million to $290 million.
Impact of Global Events General Macroeconomic Uncertainties As a retailer that is dependent upon consumer discretionary spending, our results of operations are sensitive to changes in macroeconomic conditions. Inflation may have a material adverse effect on our business, financial condition or results of operations.
Impact of Global Events General Macroeconomic Uncertainties As a retailer that is dependent upon consumer discretionary spending, our results of operations are sensitive to changes in macroeconomic conditions. Inflation or consumer recession concerns, coupled with a rise in the U.S. unemployment rate, may have a material adverse effect on our business, financial condition or results of operations.
Dutch Bros Inc. | Form 10-K | 84 Table of Contents Deferred taxes are recorded using the asset and liability method, whereby tax assets and liabilities are determined based on the differences between the financial statement and tax basis of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse.
Deferred taxes are recorded using the asset and liability method, whereby tax assets and liabilities are determined based on the differences between the financial statement and tax basis of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse.
The purpose of the floating-to-fixed interest rate swap is to fix the interest base rate charged on the term loan at 2.67% for the notional amount. The interest rate swap matures on February 28, 2027.
The purpose of the floating-to-fixed interest rate swap is to fix the interest base rate charged on the term loan at 2.67% for the notional amount. The interest rate swap matures on February 28, 2027. The amendment to our credit facility had no impact on our interest rate swap contract.
Usefulness to management and investors This non-GAAP measure is used as a supplemental measure of operating performance that we believe is useful to evaluate our performance period over period and relative to our competitors.
Dutch Bros Inc. | Form 10-K | 88 Table of Contents Usefulness to management and investors This non-GAAP measure is used as a supplemental measure of operating performance that we believe is useful to evaluate our performance period over period and relative to our competitors.
Our principal uses of liquidity for the year ended December 31, 2024 were to fund our new shop builds, our new Texas roasting facility, and other working capital needs.
Our principal uses of liquidity for the year ended December 31, 2025 were to pay off our prior credit facility, fund our new shop builds and other working capital needs.
For the year ended December 31, 2024, we generated $1.3 billion of revenue, $66.5 million net income, and $0.34 income per diluted share.
For the year ended December 31, 2025, we generated $1.6 billion of revenue, $117.3 million of net income, and $0.64 of income per diluted share.
As of December 31, 2024, we recognized $627.8 million of liabilities relating to our obligations under the TRAs.
As of December 31, 2025, we recognized $821.0 million of liabilities relating to our obligations under the TRAs.
Interest on borrowings under the 2022 Credit Facility is based on (a) the Alternate Base Rate plus an applicable margin, or (b) the Adjusted Term SOFR plus an applicable margin, and is payable in accordance with the selected interest rate period (at least quarterly) and upon maturity.
Interest on borrowings under the 2025 Credit Facility is based on (i) the Alternate Base Rate plus an applicable margin, or (ii) the Term SOFR Rate plus an applicable margin (each as defined in the 2025 Credit Facility), and is payable in accordance with the selected interest rate period and upon maturity.
Interest Rate Swap Contract We have an interest rate swap with JPMorgan Chase Bank, N.A. As of December 31, 2024, the interest rate swap had a notional amount of approximately $63.9 million and hedges interest rate risk on the term loan under the 2022 Credit Facility.
Dutch Bros Inc. | Form 10-K | 85 Table of Contents Interest Rate Swap Contract We have an interest rate swap with JPMorgan Chase Bank, N.A. As of December 31, 2025, the interest rate swap had a notional amount of approximately $59 million and hedges interest rate risk on the term loan under the 2025 Credit Facility.
Dutch Bros Inc. | Form 10-K | 78 Table of Contents Pre-opening Costs Year Ended December 31, (in thousands, except shop data; unaudited) 2024 2023 2022 2024 v. 2023 2023 v 2022 Pre-opening costs $15,133 $14,083 $17,986 $1,050 7.5% $(3,903) (21.7)% As a percentage of company-operated shop revenues 1.3% 1.6% 2.8% N/A (30) bps N/A (120) bps New company-operated shops opened 128 146 120 (18) (12.3)% 26 21.7% Pre-opening costs per new company-operated shop $118 $96 $150 $22 22.9% $(54) (36.0)% Year Ended December 31, 2024 v. 2023 The increase in pre-opening costs was primarily driven by increased travel for setup and training teams and lease expense related to unopened shops, in the year ended December 31, 2024 as compared to the same period in 2023.
Pre-opening Costs Year Ended December 31, (dollars in thousands; unaudited) 2025 2024 2023 2025 v. 2024 2024 v 2023 Pre-opening costs $25,355 $15,133 $14,083 $10,222 67.5% $1,050 7.5% As a percentage of company-operated shops revenues 1.7% 1.3% 1.6% N/A 40 bps N/A (30) bps New company-operated shops opened 141 128 146 13 10.2% (18) (12.3)% Pre-opening costs per new company-operated shop $180 $118 $96 $62 52.5% $22 22.9% Year Ended December 31, 2025 v. 2024 The increase in pre-opening costs was primarily driven by increased travel for setup and training teams, and lease expense related to unopened shops, in the year ended December 31, 2025 as compared to the same period in 2024.
We have two reportable operating segments: Company-operated shops and Franchising and other. _________________ 1 Reconciliation of GAAP to non-GAAP results is provided in the section “Non-GAAP Financial Measures” in Part II, Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations”. 2024 vs 2023 2023 vs 2022 Increase in total shops 18.2 % 23.8 % Increase in total revenue 32.6 % 30.7 % Dutch Bros Inc. | Form 10-K | 74 Table of Contents Key Performance Indicators The key performance indicators that we use to effectively manage and evaluate our business are as follows: Year Ended December 31, (in thousands, except shop count data; unaudited) 2024 2023 2022 Shop count, beginning of period Company-operated 542 396 271 Franchised 289 275 267 Total shop count 831 671 538 Company-operated new openings 128 146 120 Franchised new openings 23 13 13 Acquisition of franchise shops — — 5 Re-openings 1 — 1 — Shop count, end of period Company-operated 670 542 396 Franchised 312 289 275 Total shop count 982 831 671 Systemwide AUV 2 $ 2,018 $ 1,973 $ 1,924 Company-operated shops AUV 2 $ 1,933 $ 1,902 $ 1,895 Systemwide same shop sales 3, 4 5.3 % 2.8 % 1.0 % Ticket 5.4 % 7.3 % 4.8 % Transactions (0.1) % (4.5) % (3.8) % Company-operated same shop sales 3 6.8 % 1.5 % 0.6 % Ticket 5.3 % 7.2 % 4.7 % Transactions 1.5 % (5.7) % (4.1) % Systemwide sales 4 $ 1,819,018 $ 1,444,433 $ 1,163,182 Company-operated shops operating weeks 5 31,708 24,395 17,489 Franchising shops operating weeks 5 15,579 14,624 13,828 Dutch Rewards transactions as a percentage of total transactions 6 67.8 % 64.5 % 62.3 % Dutch Bros Inc. | Form 10-K | 75 Table of Contents Year Ended December 31, 2024 2023 2022 (in thousands; unaudited) $ % $ % $ % Company-operated shop revenues 1,165,830 100.0 857,939 100.0 639,710 100.0 Company-operated shop gross profit 259,959 22.3 180,235 21.0 121,327 19.0 Company-operated shop contribution 7 346,768 29.7 242,323 28.2 157,633 24.6 Selling, general, and administrative expenses 234,036 18.3 205,074 21.2 183,528 24.8 Adjusted selling, general, and administrative expenses 7 202,720 15.8 159,101 16.5 133,725 18.1 Net income (loss) 66,450 5.2 9,952 1.0 (19,253) (2.6) Adjusted EBITDA 7 230,283 18.0 160,062 16.6 91,181 12.3 _________________ 1 Re-opening of a shop that was temporarily closed in 2021. 2 AUVs are determined based on the net sales for any trailing twelve-month period for systemwide and company-operated shops that have been open a minimum of 15 months.
We have two reportable operating segments: Company-operated shops and Franchising and other. 2025 vs 2024 2024 vs 2023 Increase in total shops 15.7 % 18.2 % Increase in total revenue 27.9 % 32.6 % Dutch Bros Inc. | Form 10-K | 77 Table of Contents Key Performance Indicators The key performance indicators that we use to effectively manage and evaluate our business are as follows: Year Ended December 31, (dollars in thousands; unaudited) 2025 2024 2023 Shop count, beginning of period Company-operated 670 542 396 Franchised 312 289 275 Total shop count 982 831 671 Company-operated new openings 141 128 146 Franchised new openings 13 23 13 Re-openings 1 — — 1 Shop count, end of period Company-operated 811 670 542 Franchised 325 312 289 Total shop count 1,136 982 831 Systemwide AUV 2 $ 2,115 $ 2,018 $ 1,973 Company-operated shops AUV 2 $ 2,061 $ 1,933 $ 1,902 Systemwide same shop sales 3, 4 5.6 % 5.3 % 2.8 % Ticket 2.4 % 5.4 % 7.3 % Transactions 3.2 % (0.1) % (4.5) % Company-operated same shop sales 3 7.4 % 6.8 % 1.5 % Ticket 2.0 % 5.3 % 7.2 % Transactions 5.4 % 1.5 % (5.7) % Systemwide sales 4 $ 2,223,576 $ 1,819,018 $ 1,444,433 Company-operated shops operating weeks 5 37,667 31,708 24,395 Franchising shops operating weeks 5 16,527 15,579 14,624 Dutch Rewards transactions as a percentage of total transactions 6 72 % 68 % 65 % Dutch Bros Inc. | Form 10-K | 78 Table of Contents Year Ended December 31, 2025 2024 2023 (dollars in thousands; unaudited) $ % $ % $ % Company-operated shops revenues 1,509,329 100.0 1,165,830 100.0 857,939 100.0 Company-operated shops gross profit 330,389 21.9 259,959 22.3 180,235 21.0 Company-operated shops contribution 436,605 28.9 346,768 29.7 242,323 28.2 Selling, general, and administrative expenses 262,766 16.0 234,036 18.3 205,074 21.2 Adjusted selling, general, and administrative expenses 235,262 14.4 202,720 15.8 159,101 16.5 Net income 117,275 7.2 66,450 5.2 9,952 1.0 Adjusted EBITDA 302,554 18.5 230,283 18.0 160,062 16.6 _________________ 1 Re-opening of a shop that was temporarily closed in 2021. 2 AUVs are determined based on the net sales for any trailing twelve-month period for systemwide and company-operated shops that have been open a minimum of 15 months.
Income Taxes In determining the provision for income taxes, we make estimates and judgments which affect our evaluation of the carrying value of our deferred tax assets as well as our calculation of certain tax liabilities. We evaluate the carrying value of our deferred tax assets on a quarterly basis.
Dutch Bros Inc. | Form 10-K | 86 Table of Contents Income Taxes In determining the provision for income taxes, we make estimates and judgments which affect our evaluation of the carrying value of our deferred tax assets as well as our calculation of certain tax liabilities.
Dutch Bros Inc. | Form 10-K | 81 Table of Contents Cash Flows The following table summarizes our cash flows for the periods presented: Year Ended December 31, (in thousands; unaudited) 2024 2023 2022 2024 v. 2023 2023 v 2022 Net cash provided by operating activities $ 246,432 $ 139,915 $ 59,883 $ 106,517 76.1% $ 80,032 133.6% Net cash used in investing activities (212,072) (227,280) (192,572) 15,208 (6.7) (34,708) 18.0 Net cash provided by financing activities 125,449 200,732 134,361 (75,283) (37.5)% 66,371 49.4% Net increase in cash and cash equivalents $ 159,809 $ 113,367 $ 1,672 $ 46,442 41.0% $ 111,695 6680.3% Cash and cash equivalents at beginning of period 133,545 20,178 18,506 113,367 561.8 1,672 9.0 Cash and cash equivalents at end of period $ 293,354 $ 133,545 $ 20,178 $ 159,809 119.7% $ 113,367 561.8% Operating Activities The increase in operating activities cash flows was primarily driven by higher net income as a result of year-over-year sales growth, expanded company-operated shop contribution, leverage of selling, general and administrative costs, and working capital management.
Dutch Bros Inc. | Form 10-K | 83 Table of Contents Cash Flows The following table summarizes our cash flows for the periods presented: Year Ended December 31, (dollars in thousands; unaudited) 2025 2024 2023 2025 v. 2024 2024 v 2023 Net cash provided by operating activities $ 295,545 $ 246,432 $ 139,915 $ 49,113 19.9% $ 106,517 76.1% Net cash used in investing activities (241,068) (212,072) (227,280) (28,996) 13.7% 15,208 (6.7)% Net cash provided by (used in) financing activities (78,427) 125,449 200,732 (203,876) (162.5)% (75,283) (37.5)% Net increase (decrease) in cash and cash equivalents $ (23,950) $ 159,809 $ 113,367 $ (183,759) (115.0)% $ 46,442 41.0% Cash and cash equivalents at beginning of period 293,354 133,545 20,178 159,809 119.7% 113,367 561.8% Cash and cash equivalents at end of period $ 269,404 $ 293,354 $ 133,545 $ (23,950) (8.2)% $ 159,809 119.7% Operating Activities The increase in operating activities cash flows was primarily driven by higher net income as a result of year-over-year sales growth and leverage of selling, general and administrative costs.
While these pressures have impacted our operating results, we have taken measures to gradually increase our menu prices, adjust our Dutch Rewards loyalty program, and make operating adjustments that increase productivity to help offset them. Menu price increases may lead to decreases in consumer demand.
Several states that we operate in have increased their minimum wage requirements in 2024 and 2025. While these pressures have impacted our operating results, we have taken measures to gradually increase our menu prices, adjust our Dutch Rewards loyalty program, and make operating adjustments that increase productivity to help offset them.
Organization realignment and restructuring Fees and costs, including consulting, employee-related and other costs, in connection with our comprehensive initiative to develop and implement a long-term strategy involving changes to our organizational structure to support our growth.
Sale of Aircraft Gain impact related to the sale of the Company airplane, hangar and related equipment to our Co-Founder. Organization realignment and restructurings Fees and costs, including consulting, employee-related and other costs, in connection with our comprehensive initiatives to develop and implement a long-term strategy involving changes to our organizational structure to support our growth.
Given this strategic initiative's magnitude and scope, we do not expect such costs will recur in the foreseeable future, and do not consider such costs reflective of the ongoing costs necessary to operate our business.
Given the magnitude and scope of these strategic initiatives, we do not expect such costs will recur in the foreseeable future, and do not consider such expenditures reflective of the ongoing expenses necessary to operate our business. See NOTE 4 — Organization Realignment and Restructurings for detailed information.
Liquidity and Capital Resources Cash Overview We had cash and cash equivalents of $293.4 million and $133.5 million as of December 31, 2024 and December 31, 2023, respectively. For the year ended December 31, 2024, our principal sources of liquidity were cash flows from operations and our delayed draw term loan facility.
See NOTE 12 — Income Taxes for additional details. Liquidity and Capital Resources Cash Overview We had cash and cash equivalents of $269.4 million and $293.4 million as of December 31, 2025 and December 31, 2024, respectively. For the year ended December 31, 2025, our principal sources of liquidity were cash flows from operations.
Investing Activities The decrease in investing activities cash outflows was primarily driven by lower i nvestment in capital expenditures due to fewer new company-operated shop openings in the current period compared to last period, and higher proceeds from disposal of fixed assets in the current year, driven by the sale of our company plane (a non-recurring event) .
Investing Activities The slight increase in investing activities cash outflows was primarily driven by higher i nvestment in capital expenditures due to new company-operated shops openings in the current period compared to the same period in the prior year, partially offset by lower proceeds from disposal of fixed assets.
Dutch Bros Inc. | Form 10-K | 73 Table of Contents Results of Operations As of December 31, 2024, we had 982 company-operated and franchised shops in 18 states, an increase of approximately 18.2% from the same period in the prior year.
Dutch Bros Inc. | Form 10-K | 76 Table of Contents Results of Operations As of December 31, 2025, we had 1,136 systemwide shops in 25 states, an increase of approximately 15.7% from the same period in the prior year.
Further, the payments that we may be required to make under the TRAs may be significant. We currently expect to fund our current and long-term material capital requirements with operating cash flows and, as needed, additional proceeds from our 2022 Credit Facility, but we may also seek additional debt or equity financing.
We currently expect to fund our current and long-term material capital requirements with operating cash flows and, as needed, additional proceeds from our 2025 Credit Facility, but we may also seek additional debt or equity financing. From time to time, we may explore additional financing sources which could include equity, equity‑linked, and debt financing arrangements.
Adjusted selling, general, and administrative Definition and/or calculation Selling, general, and administrative expenses, excluding depreciation and amortization, equity-based compensation expense, expenses associated with equity offerings, COVID-19: prepaid costs not utilized, costs incurred for company-wide milestone events, executive transitions, legal proceedings, and organization realignment and restructuring costs.
Adjusted selling, general, and administrative Definition and/or calculation Selling, general, and administrative expenses, excluding depreciation and amortization, equity-based compensation expense, expenses associated with equity offerings, executive transitions costs, and organization realignment and restructurings costs.
Dutch Bros Inc. | Form 10-K | 77 Table of Contents Beverage, Food, and Packaging Costs Year Ended December 31, (in thousands; unaudited) 2024 2023 2022 2024 v. 2023 2023 v 2022 Beverage, food and packaging costs $296,752 $230,133 $171,864 $66,619 28.9% $58,269 33.9% As a percentage of company-operated shop revenues 25.5% 26.9% 26.9% N/A (140) bps N/A — bps Year Ended December 31, 2024 v. 2023 As a percentage of company-operated shop revenues, beverage, food and packaging costs decreased by 140 basis points.
Beverage, Food, and Packaging Costs Year Ended December 31, (dollars in thousands; unaudited) 2025 2024 2023 2025 v. 2024 2024 v 2023 Beverage, food and packaging costs $390,331 $296,752 $230,133 $93,579 31.5% $66,619 28.9% As a percentage of company-operated shops revenues 25.9% 25.5% 26.9% N/A 40 bps N/A (140) bps Year Ended December 31, 2025 v. 2024 As a percentage of company-operated shops revenues, beverage, food and packaging costs increased by 40 basis points.
Depreciation and Amortization Year Ended December 31, (in thousands; unaudited) 2024 2023 2022 2024 v. 2023 2023 v 2022 Depreciation and amortization $86,809 $62,088 $36,306 $24,721 39.8% $25,782 71.0% As a percentage of company-operated shop revenues 7.4% 7.2% 5.6% N/A 20 bps N/A 160 bps Year Ended December 31, 2024 v. 2023 The increase in depreciation and amortization was primarily driven by the opening of 128 new company-operated shops during 2024.
Depreciation and Amortization Year Ended December 31, (dollars in thousands; unaudited) 2025 2024 2023 2025 v. 2024 2024 v 2023 Depreciation and amortization $106,216 $86,809 $62,088 $19,407 22.4% $24,721 39.8% As a percentage of company-operated shops revenues 7.0% 7.4% 7.2% N/A (40) bps N/A 20 bps Year Ended December 31, 2025 v. 2024 The increase in depreciation and amortization was primarily driven by the increase in the number of company-operated shops in the current period compared to the prior period.
While we are not able to fully predict the potential impacts of these conditions, we do not currently believe any potential impacts of these macroeconomic conditions would be material to our business. Minimum Wage Increases We continued to experience the effects of legislated minimum wage increases that took effect in 2024 in certain states.
While we are not able to fully predict the potential impacts of these conditions, we do not currently believe any potential impacts of these macroeconomic conditions would be material to our business. Minimum Wage Increases We expect pressures from minimum wage increases to continue to affect our operating results in the foreseeable future.
Selling, General, and Administrative Year Ended December 31, (in thousands; unaudited) 2024 2023 2022 2024 v. 2023 2023 v 2022 Selling, General and Administrative $234,036 $205,074 $183,528 $28,962 14.1% $21,546 11.7% As a percentage of total revenues 18.3% 21.2% 24.8% N/A (290) bps N/A N/M Year Ended December 31, 2024 v. 2023 The selling, general, and administrative increase of approximately $29.0 million was primarily driven by increased expenses of $25.8 million primarily consisting of investments in human capital to support our revenue growth and higher performance-based compensation; an increase of $15.7 million of organization realignment and restructuring costs (which includes a $1.8 million net expense that resulted from the donation of our former Grants Pass headquarters building for the development of a children’s learning center); $12.6 million of increased professional fees and technology services to support our growing business; and $4.0 million of increased donations to our Foundation.
Selling, General, and Administrative Year Ended December 31, (dollars in thousands; unaudited) 2025 2024 2023 2025 v. 2024 2024 v 2023 Selling, general, and administrative $262,766 $234,036 $205,074 $28,730 12.3% $28,962 14.1% As a percentage of total revenues 16.0% 18.3% 21.2% N/A (230) bps N/A N/M Year Ended December 31, 2025 v. 2024 The selling, general, and administrative increase of approximately $28.7 million was primarily driven by increased expenses of $24.7 million consisting of investments in human capital to support our revenue growth and higher performance-based compensation; an increase of $9.9 million related to professional fees and technology services to support our growing business; and $5.3 million of higher equity-based compensation.
Labor Costs Year Ended December 31, (in thousands; unaudited) 2024 2023 2022 2024 v. 2023 2023 v 2022 Labor costs $315,805 $230,505 $182,861 $85,300 37.0% $47,644 26.1% As a percentage of company-operated shop revenues 27.1% 26.9% 28.6% N/A 20 bps N/A (170) bps Year Ended December 31, 2024 v. 2023 As a percentage of company-operated shop revenues, labor costs increased by 20 basis points.
Dutch Bros Inc. | Form 10-K | 80 Table of Contents Labor Costs Year Ended December 31, (dollars in thousands; unaudited) 2025 2024 2023 2025 v. 2024 2024 v 2023 Labor costs $405,932 $315,805 $230,505 $90,127 28.5% $85,300 37.0% As a percentage of company-operated shops revenues 26.9% 27.1% 26.9% N/A (20) bps N/A 20 bps Year Ended December 31, 2025 v. 2024 As a percentage of company-operated shops revenues, labor costs decreased by 20 basis points.
Franchising and Other Segment Performance Year Ended December 31, (in thousands; unaudited) 2024 2023 2022 2024 v. 2023 2023 v 2022 Franchising and other revenue $115,185 $107,837 $99,302 $7,348 6.8% $8,535 8.6% Franchising and other gross profit $80,170 $71,061 $59,589 $9,109 12.8% $11,472 19.3% As a percentage of franchising and other revenue 69.6% 65.9% 60.0% N/A 370 bps N/A 590 bps Year Ended December 31, 2024 v. 2023 The franchising and other gross profit increase of $9.1 million was driven by $4.6 million due to newly opened franchised shops not in the comparable shop base, $2.6 million from same shop sales, and a $1.9 million increase from products sold to franchisees, net of costs and adjustments.
Franchising and Other Segment Performance Year Ended December 31, (dollars in thousands; unaudited) 2025 2024 2023 2025 v. 2024 2024 v 2023 Franchising and other revenue $128,830 $115,185 $107,837 $13,645 11.8% $7,348 6.8% Franchising and other gross profit $93,557 $80,170 $71,061 $13,387 16.7% $9,109 12.8% As a percentage of franchising and other revenue 72.6% 69.6% 65.9% N/A 300 bps N/A 370 bps Year Ended December 31, 2025 v. 2024 The franchising and other gross profit increase of $13.4 million was driven by products sold to franchisees (net of costs and adjustments), royalties and marketing fees generated from higher franchise partner sales.
Occupancy and Other Costs Year Ended December 31, (in thousands; unaudited) 2024 2023 2022 2024 v. 2023 2023 v 2022 Occupancy and other costs $191,372 $140,895 $109,366 $50,477 35.8% $31,529 28.8% As a percentage of company-operated shop revenues 16.4% 16.4% 17.1% N/A — bps N/A (70) bps Year Ended December 31, 2024 v. 2023 As a percentage of company-operated shop revenues, occupancy and other costs were flat.
Occupancy and Other Costs Year Ended December 31, (dollars in thousands; unaudited) 2025 2024 2023 2025 v. 2024 2024 v 2023 Occupancy and other costs $251,106 $191,372 $140,895 $59,734 31.2% $50,477 35.8% As a percentage of company-operated shops revenues 16.6% 16.4% 16.4% N/A 20 bps N/A — bps Year Ended December 31, 2025 v. 2024 As a percentage of company-operated shops revenues, occupancy and other costs increased by 20 basis points.
Our future capital requirements may vary materially from period to period and will depend on many factors, primarily our expansion and growth by opening additional company-operated shops and/or reacquiring existing franchised shops, and our large-scale organization realignment including relocation of key business operations to Arizona.
Our future capital requirements may vary materially from period to period and will depend on many factors, primarily our expansion and growth by opening additional company-operated shops and/or reacquiring existing franchised shops. Further, the payments that we may be required to make under the TRAs may be significant.
The 2022 Credit Facility consists of a $350 million revolving credit facility, a term loan facility of up to $100 million, and a delayed draw term loan facility of up to $200 million. The 2022 Credit Facility also includes sublimits for letters of credit and swingline loans of up to $50 million and $15 million, respectively.
The 2025 Credit Facility consists of a $500 million revolving credit facility and a term loan facility of up to $150 million. The 2025 Credit Facility also includes sublimits for letters of credit and swingline loans of up to $100 million and $20 million, respectively. The 2025 Credit Facility expires on May 29, 2030 (the Maturity Date).
Management uses this metric as an indicator of customer loyalty adoption of our Dutch Rewards app and future promotional plans. 7 Reconciliation of GAAP to non-GAAP results is provided in the section “Non-GAAP Financial Measures” in Part II, Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” Dutch Bros Inc. | Form 10-K | 76 Table of Contents Company-operated Sho p Results Results for our company-operated shops segment were as follows: Year Ended December 31, 2024 2023 2022 (in thousands; unaudited) $ % $ % $ % Company-operated shop revenues 1,165,830 100.0 857,939 100.0 639,710 100.0 Beverage, food, and packaging costs 296,752 25.5 230,133 26.9 171,864 26.9 Labor costs 315,805 27.1 230,505 26.9 182,861 28.6 Occupancy and other costs 191,372 16.4 140,895 16.4 109,366 17.1 Pre-opening costs 15,133 1.3 14,083 1.6 17,986 2.8 Depreciation and amortization 86,809 7.4 62,088 7.2 36,306 5.6 Company-operated shop costs and expenses 905,871 77.7 677,704 79.0 518,383 81.0 Company-operated shop gross profit 259,959 22.3 180,235 21.0 121,327 19.0 Company-operated shop contribution 1 346,768 29.7 242,323 28.2 157,633 24.6 _________________ 1 Reconciliation of GAAP to non-GAAP results is provided in the section “Non-GAAP Financial Measures” in Part I, Item 2 “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” Company-operated Shops Segment Performance Company-operated Shop Revenue Year Ended December 31, (in thousands; unaudited) 2024 2023 2022 2024 v. 2023 2023 v 2022 Company-operated shop revenue $1,165,830 $857,939 $639,710 $307,891 35.9% $218,229 34.1% Year Ended December 31, 2024 v. 2023 The company-operated shop revenue increase was driven by $262.3 million from newly opened shops not yet in the comparable shop base and $45.6 million from an increase in same shop sales within the comparable shop base. _________________ 1 The comparable same shop bases were 370, 246, and 173 for the three years ended December 31, 2024, 2023, and 2022, respectively.
Dutch Bros Inc. | Form 10-K | 79 Table of Contents Company-operated Sho ps Results Results for our company-operated shops segment were as follows: Year Ended December 31, 2025 2024 2023 (dollars in thousands; unaudited) $ % $ % $ % Company-operated shops revenues 1,509,329 100.0 1,165,830 100.0 857,939 100.0 Beverage, food, and packaging costs 390,331 25.9 296,752 25.5 230,133 26.9 Labor costs 405,932 26.9 315,805 27.1 230,505 26.9 Occupancy and other costs 251,106 16.6 191,372 16.4 140,895 16.4 Pre-opening costs 25,355 1.7 15,133 1.3 14,083 1.6 Depreciation and amortization 106,216 7.0 86,809 7.4 62,088 7.2 Company-operated shops costs and expenses 1,178,940 78.1 905,871 77.7 677,704 79.0 Company-operated shops gross profit 330,389 21.9 259,959 22.3 180,235 21.0 Company-operated shops contribution 436,605 28.9 346,768 29.7 242,323 28.2 Company-operated Shops Segment Performance Company-operated Shops Revenue Year Ended December 31, (dollars in thousands; unaudited) 2025 2024 2023 2025 v. 2024 2024 v 2023 Company-operated shops revenue $1,509,329 $1,165,830 $857,939 $343,499 29.5% $307,891 35.9% Year Ended December 31, 2025 v. 2024 Company-operated shops revenue increased $268.8 million from newly opened shops not yet in the comparable shop base and $74.6 million from a 7.4% increase in same shop sales.
This was primarily due to a 110 basis point decrease due to the impact of increased pricing on the comparable shop base .
This was primarily due to a 90 basis points increase in coffee costs, partially offset by impact of pricing on the comparable shop base .
This was primarily due to 180 basis points from increased wages, partially offset by a decrease of 110 basis points from the impact of increased pricing and a decrease of 50 basis points driven by staffing management.
This was primarily due to the impact of pricing and sales leverage, partially offset by increased wages.
Dutch Bros Inc. | Form 10-K | 85 Table of Contents Adjusted EBITDA — definition and/or calculation Defined as EBITDA, excluding equity-based compensation, expenses associated with equity offerings, COVID-19: catastrophic leave expenses, COVID-19: prepaid costs not utilized, costs incurred for company-wide milestone events, executives transitions costs, (gain) loss on the remeasurement of the liability related to the TRAs, estimated expenses related to certain legal disputes, sale of aircraft, and organization realignment and restructuring costs.
Adjusted EBITDA — definition and/or calculation Defined as EBITDA, excluding equity-based compensation, expenses associated with equity offerings, expenses associated with credit facility refinancing, executives transitions costs, (gain) loss on the remeasurement of the liability related to the TRAs, sale of Aircraft, and organization realignment and restructurings costs.
Financing Activities The decrease in financing activities cash flows was primarily driven by proceeds received in 2023 from our follow-on offering, partially offset by a prior year payoff of our net revolving credit facility, and our delayed draw term loan advance in 2024.
Financing Activities The decrease in financing activities cash flows was primarily driven by the net payoff of our 2022 Credit Facility, partially offset by proceeds from our 2025 Credit Facility, resulting in a net reduction of outstanding debt.
The operating weeks calculations reflect re-acquired franchises through 2022. Management uses these metrics as indicators of our system’s overall financial health, growth and future expansion prospects. 6 Dutch Rewards is our digitally based rewards program available exclusively through the Dutch Rewards app.
Management uses these metrics as indicators of our system’s overall financial health, growth and future expansion prospects. 6 Dutch Rewards is our app-based digital loyalty program. Management uses this metric as an indicator of customer loyalty adoption of our Dutch Rewards app and future promotional plans.
Dutch Bros Inc. | Form 10-K | 83 Table of Contents Critical Accounting Estimates The methods, assumptions, and estimates that we use in applying our accounting policies may require us to apply judgments regarding matters that are inherently uncertain.
See NOTE 9 — Debt and NOTE 10 — Derivative Financial Instrument for additional details related to our 2025 Credit Facility and interest rate swap contract. Critical Accounting Estimates The methods, assumptions, and estimates that we use in applying our accounting policies may require us to apply judgments regarding matters that are inherently uncertain.
Dutch Bros Inc. | Form 10-K | 80 Table of Contents Other Expense Year Ended December 31, (in thousands; unaudited) 2024 2023 2022 2024 v. 2023 2023 v 2022 Interest expense on finance leases $ (22,053) $ (17,516) $ (9,296) $ (4,537) 25.9% $ (8,220) 88.4% Other interest expense, net (4,967) (14,805) (8,722) 9,838 (66.5)% (6,083) 69.7% Interest expense, net $ (27,020) $ (32,321) $ (18,018) $ 5,301 (16.4)% $ (14,303) 79.4% Other income 5,812 3,018 3,976 2,794 92.6% (958) (24.1)% Total other expense $ (21,208) $ (29,303) $ (14,042) $ 8,095 (27.6)% $ (15,261) 108.7% Year Ended December 31, 2024 v. 2023 The decrease in interest expense, net was primarily driven by interest income on cash invested in money market funds, partially offset by additional interest on finance leases for new shop builds.
Dutch Bros Inc. | Form 10-K | 82 Table of Contents Other Expense Year Ended December 31, (dollars in thousands; unaudited) 2025 2024 2023 2025 v. 2024 2024 v 2023 Interest expense on finance leases $ (23,289) $ (22,053) $ (17,516) $ (1,236) 5.6% $ (4,537) 25.9% Other interest expense, net (5,016) (4,967) (14,805) (49) 1.0% 9,838 (66.5)% Interest expense, net $ (28,305) $ (27,020) $ (32,321) $ (1,285) 4.8% $ 5,301 (16.4)% Other income 2,748 5,812 3,018 (3,064) (52.7)% 2,794 92.6% Total other expense $ (25,557) $ (21,208) $ (29,303) $ (4,349) 20.5% $ 8,095 (27.6)% Year Ended December 31, 2025 v. 2024 The increase in total other expense was primarily driven by expenses associated with our credit facility refinance in May 2025 (see NOTE 9 — Debt for additional details), and a prior year non-recurring gain on sale of the Company airplane, hangar and related equipment to our Co-Founder.
In completing this evaluation, we consider all available positive and negative evidence.
We evaluate the carrying value of our deferred tax assets on a quarterly basis. In completing this evaluation, we consider all available positive and negative evidence.
Company-operated Shop Gross Profit and Contribution 1 Year Ended December 31, (in thousands; unaudited) 2024 2023 2022 2024 v. 2023 2023 v 2022 Company-operated shop gross profit $259,959 $180,235 $121,327 $79,724 44.2% $58,908 48.6% As a percentage of company-operated shop revenues 22.3% 21.0% 19.0% N/A 130 bps N/A 200 bps Company-operated shop contribution 1 $346,768 $242,323 $157,633 $104,445 43.1% $84,690 53.7% As a percentage of company-operated shop revenues 29.7% 28.2% 24.6% N/A 150 bps N/A 360 bps _______________________ 1 Reconciliation of GAAP to non-GAAP results is provided in the section “Non-GAAP Financial Measures” in Part II, Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” Dutch Bros Inc. | Form 10-K | 79 Table of Contents Year Ended December 31, 2024 v. 2023 The increase in the company-operated shop gross profit margin of 130 basis points was driven primarily by a 270 basis point increase due to the impact of increased pricing on the comparable shop base, offset by a 140 basis point decrease due to increased labor costs.
Dutch Bros Inc. | Form 10-K | 81 Table of Contents Company-operated Shops Gross Profit and Contribution Year Ended December 31, (dollars in thousands; unaudited) 2025 2024 2023 2025 v. 2024 2024 v 2023 Company-operated shops gross profit $330,389 $259,959 $180,235 $70,430 27.1% $79,724 44.2% As a percentage of company-operated shops revenues 21.9% 22.3% 21.0% N/A (40) bps N/A 130 bps Company-operated shops contribution $436,605 $346,768 $242,323 $89,837 25.9% $104,445 43.1% As a percentage of company-operated shops revenues 28.9% 29.7% 28.2% N/A (80) bps N/A 150 bps Year Ended December 31, 2025 v. 2024 The company-operated shops gross profit margin decreased by 40 basis points.
Credit Facility JPMorgan Credit Facility On August 4, 2023, we amended our senior secured credit facility, dated February 28, 2022 with JPMorgan Chase Bank, N.A. (as amended, the 2022 Credit Facility) to increase borrowing capacity by $150 million to a total of $650 million.
Credit Facility JPMorgan Credit Facility On May 29, 2025 (the Effective Date), we amended and restated our existing $650 million senior secured credit facility, dated February 28, 2022 (as previously amended, the 2022 Credit Facility), with JPMorgan Chase Bank, N.A. as administrative agent and other financial institutions as the lenders party thereto (the 2025 Credit Facility).
Income Tax Expense Year Ended December 31, (in thousands; unaudited) 2024 2023 2022 2024 v. 2023 2023 v 2022 Income tax expense $18,435 $6,967 $2,599 $11,468 164.6% $4,368 168.1% Effective tax rate 21.7% 41.2% (15.6)% N/A N/M N/A N/M Year Ended December 31, 2024 v. 2023 The increase in tax expense was primarily driven by increased current year pre-tax income and the increase in our ownership interest of Dutch Bros OpCo, changes in state earnings mix, and its impact on deferred taxes.
Income Tax Expense Year Ended December 31, (dollars in thousands; unaudited) 2025 2024 2023 2025 v. 2024 2024 v 2023 Income tax expense $18,348 $18,435 $6,967 $(87) (0.5)% $11,468 164.6% Effective tax rate 13.5% 21.7% 41.2% N/A N/A N/A N/M Year Ended December 31, 2025 v. 2024 The decrease in the effective tax rate to 13.5% from 21.7% in the same period in 2024 is due to tax deductions related to stock-based compensation, as well as the impact of changes in state rates and apportionment of deferred taxes.
Our customers may have or in the future may have less money available for discretionary purchases and may reduce or stop their purchases of our products.
Our customers may have or in the future may have less money available for discretionary purchases and may reduce or stop purchasing our products. On a macro level, conditions, including changes in tariffs, tax laws, interest rates, inflation, commodity costs, geopolitical conflicts, and significant weather events, have created significant uncertainty in the global economy.
These increases were partially offset by lower equity-based compensation of $28.6 million.
These increases were partially offset by lower realignment and restructuring charges of $9.7 million and lower nonrecurring equity offering expenses of $1.5 million.
Estimating future taxable income is a key input in calculating the TRAs liability, and is inherently uncertain and requires judgment. In projecting future taxable income, we consider our historical results and incorporate certain assumptions. See NOTE 11 — Tax Receivable Agreements for further details.
In projecting future taxable income, we consider our historical results and incorporate certain assumptions. See NOTE 11 — Tax Receivable Agreements for further details. Dutch Bros Inc. | Form 10-K | 87 Table of Contents Non-GAAP Financial Measures In addition to disclosing financial results in accordance with GAAP, this document contains references to the non-GAAP financial measures below.
This initiative resulted in realignment activities that occurred in 2023, and restructuring activities that commenced in 2024, and are expected to continue through the first half of 2025.
Our 2024 initiative resulted in realignment activities that occurred in 2023, and restructuring activities to expand our support center operations in Phoenix, Arizona including the build out and move into our new office, that commenced in 2024, and were substantially completed in March 2025.