2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $327M | $498M | $739M | $966M | $1.3B |
Cost of Revenue | $212M | $346M | $558M | $714M | $941M |
Gross Profit | $116M | $152M | $181M | $251M | $340M |
Gross Profit % | 35% | 31% | 24% | 26% | 27% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $5.7M | -$120M | -$19M | $1.7M | $66M |
Dep. & Amort. | $16M | $25M | $45M | $48M | $93M |
Def. Tax | $475K | -$2.7M | $1.1M | $5.9M | $15M |
Stock Comp. | $35M | $158M | $42M | $39M | $11M |
Chg. in WC | -$3.4M | $18M | -$15M | $6M | $47M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $32M | $19M | $20M | $134M | $293M |
ST Investments | $0 | $0 | $1.5M | $1 | $0 |
Cash & ST Inv. | $32M | $19M | $20M | $134M | $293M |
Receivables | $11M | $11M | $12M | $9.1M | $11M |
Inventory | $16M | $23M | $39M | $47M | $36M |
Dutch Bros reported strong 2024 results with 33% total revenue growth, driven by 18% new shop growth (151 new openings) and 5.3% system same shop sales growth. Adjusted EBITDA grew 44%, with margins expanding by 140 basis points to 18%.
For Q4 2024, the company achieved 35% revenue growth, 6.9% system same shop sales growth (2.3% from transaction growth), and a 41% increase in adjusted EBITDA. Mobile order adoption reached 8% of channel mix, contributing to traffic growth and operational efficiency.
Dutch Bros opened 151 new shops in 2024, with a strong pipeline for 2025, including plans to open at least 160 new shops. The company is focusing on enhanced market planning and site selection to improve new shop productivity and reduce per-unit CapEx.
Guidance for 2025 includes total revenue of $1.555 billion to $1.575 billion (21%-23% growth), system same shop sales growth of 2%-4%, adjusted EBITDA of $265 million to $275 million (15%-20% growth), and capital expenditures of approximately $240 million.
The company highlighted key growth drivers, including innovation in product offerings, increased paid advertising, and the success of its Dutch Rewards program (71% of transactions). Mobile order adoption and a limited food test are also contributing to growth opportunities.