Dutch Bros (BROS)
(Real Time Quote from BATS)
$41.00 USD
-1.46 (-3.44%)
Updated Jul 17, 2024 12:52 PM ET
1-Strong Buy of 5 1
F Value A Growth C Momentum D VGM
Balance Sheet
Fiscal Year End for Dutch Bros Inc falls in the month of December.
All items in Millions except Per Share data.
12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | |
---|---|---|---|---|---|
Assets | |||||
Cash & Equivalents | 134 | 20 | 19 | 32 | 16 |
Receivables | 9 | 12 | 11 | 11 | 7 |
Notes Receivable | 0 | 0 | 0 | 0 | 0 |
Inventories | 47 | 39 | 23 | 16 | 11 |
Other Current Assets | 16 | 11 | 9 | 5 | 4 |
Total Current Assets | 205 | 82 | 61 | 63 | 37 |
Net Property & Equipment | 542 | 365 | 302 | 165 | 103 |
Investments & Advances | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 |
Deferred Charges | 403 | 289 | 159 | 0 | 0 |
Intangibles | 27 | 30 | 30 | 29 | 27 |
Deposits & Other Assets | 4 | 2 | 2 | 2 | 1 |
Total Assets | 1,764 | 1,186 | 554 | 260 | 168 |
Liabilities & Shareholders Equity | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 |
---|---|---|---|---|---|
Notes Payable | 0 | 111 | 64 | 15 | 0 |
Accounts Payable | 30 | 21 | 20 | 16 | 13 |
Current Portion Long-Term Debt | 4 | 3 | 0 | 4 | 3 |
Current Portion Capital Leases | 9 | 8 | 3 | 2 | 1 |
Accrued Expenses | 31 | 27 | 25 | 10 | 7 |
Income Taxes Payable | 16 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 37 | 33 | 29 | 13 | 8 |
Total Current Liabilities | 138 | 213 | 142 | 60 | 33 |
Mortgages | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes/Income | 298 | 227 | 117 | 7 | 6 |
Convertible Debt | 0 | 0 | 0 | 0 | 0 |
Long-Term Debt | 93 | 96 | 4 | 24 | 23 |
Non-Current Capital Leases | 368 | 237 | 80 | 50 | 21 |
Other Non-Current Liabilities | 0 | 0 | 1 | 1,578 | 945 |
Minority Interest (Liabilities) | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 1,088 | 934 | 344 | 1,719 | 1,028 |
Shareholders Equity | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 |
---|---|---|---|---|---|
Preferred Stock | 0 | 0 | 0 | 0 | 0 |
Common Stock (Par) | 0 | 0 | 0 | 0 | 0 |
Capital Surplus | 379 | 146 | 106 | 0 | 0 |
Retained Earnings | -16 | -17 | -13 | -1,460 | -860 |
Other Equity | 312 | 124 | 117 | 0 | 0 |
Treasury Stock | 0 | 0 | 0 | 0 | 0 |
Total Shareholder's Equity | 676 | 252 | 210 | -1,460 | -860 |
Total Liabilities & Shareholder's Equity | 1,764 | 1,186 | 554 | 260 | 168 |
Total Common Equity | 676 | 252 | 210 | -1,460 | -860 |
Shares Outstanding | 177.10 | 45.50 | 34.40 | NA | NA |
Book Value Per Share | 3.82 | 5.54 | 6.11 | 0.01 | 0.01 |
Fiscal Year End for Dutch Bros Inc falls in the month of December.
All items in Millions except Per Share data.
6/30/2024 | 3/31/2024 | 12/31/2023 | 9/30/2023 | 6/30/2023 | |
---|---|---|---|---|---|
Assets | |||||
Cash & Equivalents | -99,999 | 263 | 134 | 150 | 24 |
Receivables | NA | 12 | 9 | 9 | 9 |
Notes Receivable | NA | 0 | 0 | 0 | 0 |
Inventories | NA | 45 | 47 | 50 | 48 |
Other Current Assets | NA | 15 | 16 | 12 | 14 |
Total Current Assets | NA | 335 | 205 | 221 | 95 |
Net Property & Equipment | NA | 585 | 542 | 499 | 447 |
Investments & Advances | NA | 0 | 0 | 0 | 0 |
Other Non-Current Assets | NA | 0 | 0 | 0 | 0 |
Deferred Charges | NA | 507 | 403 | 330 | 285 |
Intangibles | NA | 26 | 27 | 28 | 29 |
Deposits & Other Assets | NA | 4 | 4 | 5 | 3 |
Total Assets | NA | 2,073 | 1,764 | 1,639 | 1,368 |
Liabilities & Shareholders Equity | 6/30/2024 | 3/31/2024 | 12/31/2023 | 9/30/2023 | 6/30/2023 |
---|---|---|---|---|---|
Notes Payable | NA | 0 | 0 | 0 | 181 |
Accounts Payable | NA | 39 | 30 | 28 | 25 |
Current Portion Long-Term Debt | NA | 13 | 4 | 4 | 3 |
Current Portion Capital Leases | NA | 11 | 9 | 10 | 10 |
Accrued Expenses | NA | 23 | 31 | 40 | 36 |
Income Taxes Payable | NA | 17 | 16 | 0 | 0 |
Other Current Liabilities | NA | 35 | 37 | 30 | 30 |
Total Current Liabilities | NA | 147 | 138 | 121 | 294 |
Mortgages | NA | 0 | 0 | 0 | 0 |
Deferred Taxes/Income | NA | 402 | 298 | 225 | 225 |
Convertible Debt | NA | 0 | 0 | 0 | 0 |
Long-Term Debt | NA | 234 | 93 | 93 | 95 |
Non-Current Capital Leases | NA | 368 | 368 | 348 | 315 |
Other Non-Current Liabilities | NA | 0 | 0 | 0 | |
Minority Interest (Liabilities) | NA | 0 | 0 | 0 | 0 |
Total Liabilities | NA | 1,377 | 1,088 | 968 | 1,098 |
Shareholders Equity | 6/30/2024 | 3/31/2024 | 12/31/2023 | 9/30/2023 | 6/30/2023 |
---|---|---|---|---|---|
Preferred Stock | NA | 0 | 0 | 0 | 0 |
Common Stock (Par) | NA | 0 | 0 | 0 | 0 |
Capital Surplus | NA | 425 | 379 | 345 | 153 |
Retained Earnings | NA | -9 | -16 | -14 | -18 |
Other Equity | NA | 280 | 312 | 340 | 136 |
Treasury Stock | NA | 0 | 0 | 0 | 0 |
Total Shareholder's Equity | NA | 696 | 676 | 671 | 270 |
Total Liabilities & Shareholder's Equity | NA | 2,073 | 1,764 | 1,639 | 1,368 |
Total Common Equity | 0 | 696 | 676 | 671 | 270 |
Shares Outstanding | 177.10 | 177.10 | 177.10 | 177.10 | 45.60 |
Book Value Per Share | 0.00 | 3.93 | 3.82 | 3.79 | 5.92 |