Dutch Bros (BROS) Q3 FY2024 earnings: revenue $338 million, up 27.9% on the year
Dutch Bros Inc. (BROS) reported revenue of $338 million for Q3 FY2024, the quarter ended 30 September 2024, up 27.9% on the same quarter a year earlier. Net income was $13 million, up 200.3% on the year, and diluted earnings per share $0.11. The figures are the company's own, from the 10-Q it filed with the SEC on 7 November 2024.
Revenue$338 millionup 27.9%
Net income$13 millionup 200.3%
Diluted EPS$0.11
QuarterQ3 FY2024ended 30 September 2024
The quarter, against the one before and a year earlier
| Line | Q3 FY2024 | Q2 FY2024 | Q3 FY2023 | Change on the year |
|---|---|---|---|---|
| Revenue | 338 | 325 | 265 | +27.9% |
| Cost of revenue | 248 | 235 | 189 | +31.1% |
| Gross profit | 90.1 | 90.3 | 75.2 | +19.8% |
| Gross margin | 26.6% | 27.8% | 28.4% | |
| Selling, general and administrative | 57.5 | 58.1 | 50.5 | +14.0% |
| Operating income | 32.5 | 32.2 | 24.7 | +31.7% |
| Operating margin | 9.6% | 9.9% | 9.3% | |
| Income tax | 4.7 | 3.9 | 1.8 | +157.0% |
| Net income | 12.6 | 11.9 | 4.2 | +200.3% |
| Net margin | 3.7% | 3.7% | 1.6% | |
| Diluted EPS | $0.11 | $0.12 | $0.07 | +57.1% |
$ million except per share.
Read more
Free cash flow is operating cash flow less capital expenditure; the effective tax rate is income tax over pre-tax income; margins are the line over revenue. Gross profit is revenue less cost of revenue, and operating income is revenue less the company's own total costs, where the statement does not print those lines. Those four are arithmetic on the filed numbers; everything else is as filed. Money is in $ million as the company files it, or in $ billion by the switch above the tables; per share figures and share counts are as they are.Cash flow and capital returned
| Line | Q3 FY2024 | Q2 FY2024 | Q3 FY2023 | Change on the year |
|---|---|---|---|---|
| Operating cash flow | 83.5 | 59.5 | 49.1 | +70.1% |
| Capital expenditure | 57.1 | 64.4 | 65.4 | -12.8% |
| Free cash flow | 26.4 | -4.9 | -16.4 | n/a |
| Free cash flow margin | 7.8% | -1.5% | -6.2% | |
| Cash from investing | -56.1 | -55.8 | -65.4 | n/a |
| Cash from financing | -7.1 | -5.6 | 142 | n/a |
| Depreciation and amortisation | 23.9 | 22.4 | 18.1 | +31.8% |
| Share-based compensation | 3.0 | 3.3 | 9.7 | -69.5% |
| Diluted shares, weighted | 114m | 102m | 60m | +89.7% |
Cash flow lines for the quarter; where the company files them year to date, the quarter is the difference between two filings.
Balance sheet at quarter end
| Line | Q3 FY2024 | Q2 FY2024 | Q3 FY2023 | Change on the year |
|---|---|---|---|---|
| Shareholders' equity | 523 | 509 | 332 | +57.7% |
| Non-controlling interest | 230 | 221 | 339 | -32.3% |
| Debt | 241 | 244 | 98.1 | +145.9% |
| Operating lease liabilities | 293 | 283 | 182 | +61.1% |
| Finance lease liabilities | 369 | 370 | 348 | +6.1% |
| Other liabilities | 775 | 750 | 340 | +127.8% |
| Total liabilities and equity | 2,432 | 2,377 | 1,639 | +48.4% |
| Fixed assets | 663 | 628 | 499 | +32.9% |
| Goodwill | 21.6 | 21.6 | 21.6 | +0.0% |
| Intangible assets | 3.5 | 4.0 | 6.2 | -44.4% |
| Cash and equivalents | 281 | 261 | 150 | +87.7% |
| Receivables | 10.4 | 12.3 | 9.1 | +13.4% |
| Inventory | 38.4 | 46.7 | 50.3 | -23.7% |
| Other assets | 1,414 | 1,404 | 903 | +56.5% |
| Total assets | 2,432 | 2,377 | 1,639 | +48.4% |
Quarterly results, the last 12 quarters
| Q3 FY2023 | Q4 FY2023 * | Q1 FY2024 | Q2 FY2024 | Q3 FY2024 | Q4 FY2024 * | Q1 FY2025 | Q2 FY2025 | Q3 FY2025 | Q4 FY2025 * | Q1 FY2026 | Q2 FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 265 | 254 | 275 | 325 | 338 | 343 | 355 | 416 | 424 | 444 | 464 | 551 |
| Cost of revenue | 189 | 195 | 203 | 235 | 248 | 255 | 265 | 296 | 317 | 336 | 357 | 400 |
| Gross profit | 75.2 | 59.1 | 71.8 | 90.3 | 90.1 | 88.0 | 90.0 | 120 | 107 | 107 | 107 | 151 |
| Gross margin | 28% | 23% | 26% | 28% | 27% | 26% | 25% | 29% | 25% | 24% | 23% | 27% |
| SG&A | 50.5 | 56.9 | 46.2 | 58.1 | 57.5 | 72.2 | 58.9 | 65.4 | 65.3 | 73.2 | 73.2 | 80.7 |
| Operating income | 24.7 | 2.2 | 25.6 | 32.2 | 32.5 | 15.8 | 31.1 | 54.7 | 41.5 | 34.0 | 34.3 | 70.4 |
| Operating margin | 9% | 1% | 9% | 10% | 10% | 5% | 9% | 13% | 10% | 8% | 7% | 13% |
| Net income | 4.2 | -1.4 | 7.1 | 11.9 | 12.6 | 3.6 | 15.4 | 25.6 | 17.5 | 21.4 | 16.1 | 37.4 |
| Net margin | 2% | -1% | 3% | 4% | 4% | 1% | 4% | 6% | 4% | 5% | 3% | 7% |
| Diluted EPS | $0.07 | -$0.02 | $0.08 | $0.12 | $0.11 | $0.03 | $0.13 | $0.20 | $0.14 | $0.17 | $0.13 | $0.28 |
| Operating cash flow | 49.1 | 45.0 | 41.2 | 59.5 | 83.5 | 62.2 | 36.9 | 89.9 | 89.1 | 79.6 | 84.7 | 112 |
| Capital expenditure | 65.4 | 60.7 | 57.5 | 64.4 | 57.1 | 42.8 | 45.6 | 54.2 | 70.2 | 71.2 | 57.0 | 72.3 |
| Free cash flow | -16.4 | -15.7 | -16.3 | -4.9 | 26.4 | 19.5 | -8.7 | 35.7 | 18.9 | 8.5 | 27.7 | 39.9 |
| Shares outstanding | n/a | n/a | n/a | n/a | n/a | 154m | n/a | n/a | n/a | n/a | n/a | n/a |
| Filing | 10-Q | 10-K | 10-Q | 10-Q | 10-Q | 10-K | 10-Q | 10-Q | 10-Q | 10-K | 10-Q | 10-Q |
Each quarter as filed, linked to its filing.
Read more
* The fourth quarter is the full year less the first three quarters, because the company files the year and not the quarter on its own. A fourth quarter's EPS and diluted share count are from the company's results press release for that quarter, used where the release gives the same revenue and net income as the table. Money is in $ million as the company files it, or in $ billion by the switch above the tables; per share figures and the share count are as they are. Free cash flow is operating cash flow less capital expenditure; the effective tax rate is income tax over pre-tax income; margins are the line over revenue. Gross profit is revenue less cost of revenue, and operating income is revenue less the company's own total costs, where the statement does not print those lines. Cash flow lines filed year to date are the difference between two filings. Shares outstanding are at the period end where the balance sheet tags them, otherwise the count on the filing's cover page. A derived fourth-quarter EPS is left blank when a split in the year makes the arithmetic meaningless.Source
10-Q for the period ended 30 September 2024, filed 7 November 2024, accession 0001866581-24-000306: the filing on EDGAR. All of Dutch Bros Inc.'s filings: EDGAR company page.
The same record on your computer
GreekSoup is also a free program for your own computer. It reads these same filings for the names you follow, refreshed as they land, with no account. One pasted line installs it.