Biggest changeConsolidated Statements of Operations Year Ended December 31, (in thousands) 2022 2021 2020 REVENUES Company-operated shops $ 639,710 $ 403,746 $ 244,514 Franchising and other 99,302 94,130 82,899 Total revenues 739,012 497,876 327,413 COSTS AND EXPENSES Cost of sales 558,096 344,573 211,478 Selling, general and administrative 183,528 264,529 104,935 Total costs and expenses 741,624 609,102 316,413 INCOME (LOSS) FROM OPERATIONS (2,612) (111,226) 11,000 OTHER EXPENSE Interest expense, net (18,018) (7,093) (3,736) Other income (expense) 3,976 (1,240) (363) Total other expense (14,042) (8,333) (4,099) INCOME (LOSS) BEFORE INCOME TAXES (16,654) (119,559) 6,901 Income tax expense (benefit) 2,599 (1,628) 843 NET INCOME (LOSS) (19,253) (117,931) 6,058 Less: Net income (loss) attributable to Dutch Bros OpCo prior to the Reorganization Transactions — (67,374) 6,058 Less: Net loss attributable to non-controlling interests (14,500) (37,878) — NET LOSS ATTRIBUTABLE TO DUTCH BROS INC. $ (4,753) $ (12,679) $ — Dutch Bros Inc. | Form 10-K | 65 Table of Contents Segment Financials Year Ended December 31, (in thousands) 2022 2021 2020 Revenues: Company-operated shops $ 639,710 $ 403,746 $ 244,514 Franchising and other 99,302 94,130 82,899 Total revenues 739,012 497,876 327,413 Cost of sales: Company-operated shops 518,383 317,045 183,968 Franchising and other 39,713 27,528 27,510 Total cost of sales 558,096 344,573 211,478 Segment gross profit: Company-operated shops 121,327 86,701 60,546 Franchising and other 59,589 66,602 55,389 Total gross profit 180,916 153,303 115,935 Depreciation and amortization: Company-operated shops $ 36,306 $ 16,291 $ 9,737 Franchising and other 5,706 6,263 4,349 All other 2,716 2,663 1,451 Total depreciation and amortization $ 44,728 $ 25,217 $ 15,537 Segment contribution: Company-operated shops 157,633 102,992 70,283 Franchising and other 65,295 72,865 59,738 Total segment contribution $ 222,928 $ 175,857 $ 130,021 Selling, general and administrative (183,528) (264,529) (104,935) Interest expense, net (18,018) (7,093) (3,736) Other income (expense) 3,976 (1,240) (363) INCOME (LOSS) BEFORE INCOME TAXES $ (16,654) $ (119,559) $ 6,901 Dutch Bros Inc. | Form 10-K | 66 Table of Contents Key Performance Indicators The key performance indicators (KPIs) that we use to effectively manage and evaluate our business are as follows: Year Ended December 31, (in thousands, except shop count data; unaudited) 2022 2021 2020 Shop count, beginning of period Company-operated 271 182 118 Franchised 267 259 252 Total shop count 538 441 370 Company-operated new openings 120 82 59 Franchised new openings 13 16 13 Acquisition of franchise shops 5 7 5 Closures 1 — (1) (1) Shop count, end of period Company-operated 396 271 182 Franchised 275 267 259 Total shop count 671 538 441 Systemwide AUV 2 $ 1,924 $ 1,850 $ 1,679 Company-operated shops AUV 2 $ 1,895 $ 1,752 $ 1,524 Systemwide same shop sales 3, 4 1.0 % 8.4 % 2.0 % Company-operated same shop sales 3 0.6 % 9.0 % 0.8 % Systemwide sales 4 $ 1,163,182 $ 913,822 $ 687,238 Company-operated operating weeks 5 17,489 11,526 8,316 Franchising and other operating weeks 5 13,828 13,175 12,358 Dutch Rewards member registrations 6 2,004 3,202 8 Year Ended December 31, 2022 2021 ⁷ 2020 ⁷ (in thousands; unaudited) $ % $ % $ % Company-operated shop revenues 639,710 100.0 403,746 100.0 244,514 100.0 Company-operated shop gross profit 121,327 19.0 86,701 21.5 60,546 24.8 Company-operated shop contribution 8 157,633 24.6 102,992 25.5 70,283 28.7 Selling, general, and administrative expenses 183,528 24.8 264,529 53.1 104,935 32.0 Adjusted selling, general, and administrative expenses 9 136,441 18.5 96,498 19.4 69,848 21.3 NET INCOME (LOSS) (19,253) (2.6) (117,931) (23.7) 6,058 1.9 Adjusted EBITDA 8 91,181 12.3 84,132 16.9 70,097 21.4 Dutch Bros Inc. | Form 10-K | 67 Table of Contents _________________ 1 Represents a temporary shop closure in 2021 that remained closed in 2022, and a permanent shop closure in 2020. 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.
Biggest changeDutch Bros Inc. | Form 10-K | 70 Table of Contents Key Performance Indicators The key performance indicators (KPIs) that we use to effectively manage and evaluate our business are as follows: Year Ended December 31, (in thousands, except shop count data; unaudited) 2023 2022 2021 Shop count, beginning of period Company-operated 396 271 182 Franchised 275 267 259 Total shop count 671 538 441 Company-operated new openings 146 120 82 Franchised new openings 13 13 16 Acquisition of franchise shops — 5 7 Re-openings / (Closures) 1 1 — (1) Shop count, end of period Company-operated 542 396 271 Franchised 289 275 267 Total shop count 831 671 538 Systemwide AUV 2 $ 1,973 $ 1,924 $ 1,850 Company-operated shops AUV 2 $ 1,902 $ 1,895 $ 1,752 Systemwide same shop sales 3, 4 2.8 % 1.0 % 8.4 % Company-operated same shop sales 3 1.5 % 0.6 % 9.0 % Systemwide sales 4 $ 1,444,433 $ 1,163,182 $ 913,822 Company-operated operating weeks 5 24,395 17,489 11,526 Franchising and other operating weeks 5 14,624 13,828 13,175 Dutch Rewards member registrations 6 2,252 2,004 3,202 Year Ended December 31, 2023 2022 2021 (in thousands; unaudited) $ % $ % $ % Company-operated shop revenues 857,939 100.0 639,710 100.0 403,746 100.0 Company-operated shop gross profit 180,235 21.0 121,327 19.0 86,701 21.5 Company-operated shop contribution 7 242,323 28.2 157,633 24.6 102,992 25.5 Selling, general, and administrative expenses 205,074 21.2 183,528 24.8 264,529 53.1 Adjusted selling, general, and administrative expenses 7 160,749 16.6 136,441 18.5 96,498 19.4 Net income (loss) 9,952 1.0 (19,253) (2.6) (117,931) (23.7) Adjusted EBITDA 7 160,062 16.6 91,181 12.3 84,132 16.9 Dutch Bros Inc. | Form 10-K | 71 Table of Contents _________________ 1 Represents the 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.