BROS Dividend: Dutch Bros Inc Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	1,537	1,281	965	739	497	327
Revenue Growth (YoY)	28.99%	33%	31%	49%	52%	37%
Cost of Revenue	1,084	880	686	537	341	208
Gross Profit	452	400	279	201	156	118
Selling, General & Admin	295	272	222	197	261	103
Research & Development	--	--	--	--	--	--
Operating Expenses	299	276	228	204	268	107
Other Non Operating Income (Expenses)	-3	5	3	4	-1	0
Pretax Income	111	84	16	-16	-119	6
Income Tax Expense	17	18	6	2	-1	0
Net Income	62	35	1	-4	-12	0
Net Income Growth	107%	3,400%	-125%	-67%	--	-100%
Shares Outstanding (Diluted)	127.37	104.12	62.07	51.9	45.9	46.7
Shares Change (YoY)	11%	68%	20%	13%	-2%	0%
EPS (Diluted)	0.49	0.34	0.02	-0.09	-0.28	0
EPS Growth	92%	1,127%	-131%	-68%	--	-100%
Free Cash Flow	65	24	-88	-128	-38	12
Free Cash Flow Per Share	0.51	0.23	-1.41	-2.46	-0.82	0.25
Gross Margin	29.4%	31.22%	28.91%	27.19%	31.38%	36.08%
Operating Margin	9.95%	9.67%	5.28%	-0.27%	-22.33%	3.36%
Profit Margin	4.03%	2.73%	0.1%	-0.54%	-2.41%	0%
Free Cash Flow Margin	4.22%	1.87%	-9.11%	-17.32%	-7.64%	3.66%
EBITDA	157	127	56	4	-105	15
EBITDA Margin	10.21%	9.91%	5.8%	0.54%	-21.12%	4.58%
D&A For EBITDA	4	3	5	6	6	4
EBIT	153	124	51	-2	-111	11
EBIT Margin	9.95%	9.67%	5.28%	-0.27%	-22.33%	3.36%
Effective Tax Rate	15.31%	21.42%	37.5%	-12.5%	0.84%	0%

Dutch Bros Inc (BROS) Price