Skip to content
Screener

Dutch Bros BROS Stock-Based Comp

Stock-Based Comp at other companies

Starbucks logo
StarbucksSBUX
$71.1M+7.7%
Yum! Brands logo
Yum! BrandsYUM
$11M-31.3%
BRC logo
BRCBRCC
$2.73M+5.5%
Black Rock Coffee Bar logo
Black Rock Coffee BarBRCB
$1.19M
Shake Shack logo
Shake ShackSHAK
$3.92M-24.7%
Noodles & Company logo
Noodles & CompanyNDLS
$1.11M+51.6%

Other financials

Income statement

See full
Revenue$550.9M+32.5%
Gross profit$151.1M+25.8%
Operating income$70.4M+28.8%
Net income$37.4M+46.0%
EPS (diluted)$0.28+40.0%

Balance sheet

See full
Cash & equivalents$268.6M+5.6%
Total debt$1.2B+21.4%
Total equity$797.7M+25.4%
Total assets$3.4B+20.1%

Cash flow

See full
Operating cash flow$112.2M+24.8%
CapEx$72.3M+33.3%
Free cash flow$39.9M+11.9%

Valuation

See full
Market cap$9.01B+22.8%
Enterprise value$9.93B+23.2%
P/E97.5×-30.6×
P/S4.8×-0.3×

Profitability

See full
Gross margin25.1%-1.6pp
Operating margin9.6%+0.3pp
Net margin4.9%+1.0pp
FCF margin5%0.0pp

Returns & leverage

See full
Return on equity12.9%+2.9pp
Debt / equity1.5×0.0×
Current ratio1.4×-0.3×

Where this comes from

Reported directly by Dutch Bros in its filing.

Tagged under the XBRL concept us-gaap:ShareBasedCompensation.

The source filing: Dutch Bros’s 10-Q, filed August 6, 2026.

Filed
Aug 5, 2026, 8:00 PM EDT
Fiscal quarter
Q2 FY2026
Calendar quarter
Q2 2026
Accession
0001866581-26-000133
(in thousands; unaudited)Six Months Ended June 30, 2026Six Months Ended June 30, 2025
Non-cash interest expense247506
Loss on disposal of assets153
Loss on extinguishment of debt809
Equity-based compensation12,1578,865
Deferred income taxes14,7647,340
Remeasurement gain on TRAs(437)
Non-cash operating lease cost14,0469,566
Changes in operating assets and liabilities, net of acquisition:

Item 1. Financial Statements (Unaudited)

FAQ

What is Dutch Bros's stock-based comp?
Dutch Bros (BROS) reported stock-based comp of $6.88M in Q2 2026.
How has Dutch Bros's stock-based comp changed year-over-year?
Dutch Bros's stock-based comp increased by 47.3% year-over-year, from $4.67M to $6.88M.
What is the long-term trend for Dutch Bros's stock-based comp?
Over 4 years (2021 to 2025), Dutch Bros's stock-based comp has grown at a -41.9% compound annual growth rate (CAGR), from $157.72M to $18.02M.
What does stock-based comp mean?
Total non-cash stock-based compensation expense for equity awards (RSUs, options, ESPP), added back to net income in cash flow reconciliation.

Ask your AI about Dutch Bros's stock-based comp.

Connect your AI assistant and compare it to peers, right in your chat.

Connect your AI
Harbor at dusk
Claude