Dutch Bros Inc. Reports Third Quarter 2021 Financial Results
Dutch Bros Inc. (NYSE: BROS) reported a robust third quarter ending September 30, 2021, highlighting a revenue increase of 49.8% to $129.8 million, driven by a 62.9% surge in company-operated shop revenues. The company surpassed 500 operating shops with the opening of 33 new locations. However, net income fell to $(117.1) million due to $124.8 million in non-cash equity-based compensation. The fourth quarter outlook suggests revenues between $125.0 million and $128.0 million, with plans for at least 30 new shop openings and 112 new shops in 2022.
- Total revenues grew 49.8% to $129.8 million.
- Company-operated shops revenues increased 62.9% to $108.7 million.
- Surpassed 500 operating shops with 33 new openings.
- Company-operated contribution grew 23.8% to $27.1 million.
- Net income was $(117.1) million, down from $6.7 million year-over-year.
- Adjusted EBITDA decreased 2.6% to $20.6 million.
Surpassed 500 shops, Company-owned shops revenue expands
Reiterates long-term potential of at least 4,000 shops nationwide
Third Quarter 2021 Highlights:
-
Surpassed 500 operating shops with our
Hutto, Texas opening (Northeast ofAustin ). - Opened 33 new shops, of which 30 were company-operated
-
Total revenues grew
49.8% to as compared to the same period last year.$129.8 million -
Company-operated shops revenues increased
62.9% to as compared to$108.7 million in the same period last year.$66.7 million -
System same shop sales grew
7.3% in the third quarter and10.7% on a two-year basis. Company-operated same shop sales grew4.7% in the third quarter and10.1% on a two-year basis. -
Company-operated shop gross profit grew
18.0% to as compared to$22.8 million in the same period last year. Company-operated contribution1, excluding pre-opening and COVID costs grew$19.3 million 23.8% to as compared to$27.1 million in the same period last year.$21.9 million -
Net income (loss) was
, or$(117.1) million per diluted share as compared to$(0.15) in the same period last year. In the third quarter of 2021, we recognized$6.7 million of non-cash equity-based compensation related to our initial public offering.$124.8 million -
Adjusted net income1 was
, or$11.0 million per diluted share, as compared to$0.23 in the same period last year.$16.2 million -
Adjusted EBITDA1 decreased
2.6% to as compared to$20.6 million in the same period last year. The decrease was primarily due to abnormally low systemwide discounts last year during the initial COVID-19 pandemic outbreak.$21.2 million
Initial Public Offering
On
Our Class A common stock began trading on
Outlook
For the fourth quarter, we are providing the following outlook:
- Total system shop openings are expected to be at least 30.
-
Total revenue is projected to be in the range of
-$125.0 million .$128.0 million - Same shop sales are estimated in the mid single-digits.
-
Adjusted EBITDA2 is projected to be in the range of
-$12.5 million .$13.5 million
For the year 2022, we are providing the following preliminary outlook for new shop openings:
- Total system shop openings are expected to be at least 112.
Conference Call and Webcast Today
Event: Third Quarter 2021 Conference Call and Webcast
Date:
Time:
Dial In: 1-201-493-6779
Webcast: https://investors.dutchbros.com under “Events & Presentations”.
The webcast will be archived shortly after the conference call has concluded. We will also publish earnings presentation slides related to these financial results on our website https://investors.dutchbros.com under “Events & Presentations”.
About
To learn more about
Forward-Looking Statements
In addition to historical information, this release may contain a number of “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements include, without limitation, information concerning Dutch Bros’ possible or assumed future results of operations, new shop openings, business strategies, competitive position, industry environment, potential growth opportunities and the effects of regulation. These statements are based on Dutch Bros’ current expectations and beliefs, as well as a number of assumptions concerning future events. When used in this press release, the words “estimates,” “projected,” “expects,” “anticipates,” “should,” “future,” “guidance,” and variations of these words or similar expressions (or the negative versions of such words or expressions) are intended to identify forward-looking statements. Such forward-looking statements are subject to known and unknown risks, uncertainties, assumptions and other important factors, many of which are outside Dutch Bros’ control that could cause actual results to differ materially from the results discussed in the forward-looking statements, including those related to the evolving COVID-19 pandemic, disruptions in our supply chain, ability to hire and retain employees; and other risks, including those described under the heading “Risk Factors” in our final prospectus filed with the
1 Adjusted net income,
2We have not reconciled guidance for Adjusted EBITDA to the corresponding GAAP financial measure because we do not provide guidance for the various reconciling items. We are unable to provide guidance for these reconciling items because we cannot determine their probable significance, as certain items are outside of our control and cannot be reasonably predicted due to the fact that these items could vary significantly from period to period. Accordingly, reconciliations to the corresponding GAAP financial measure is not available without unreasonable effort.
Condensed Consolidated Statements of Operations |
||||||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
(in thousands, except per share amounts; unaudited) |
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
REVENUES |
|
|
|
|
|
|
|
|
||||||||
Company-operated stores |
|
$ |
108,661 |
|
|
$ |
66,695 |
|
|
$ |
289,548 |
|
|
$ |
175,767 |
|
Franchising and other |
|
21,142 |
|
|
19,963 |
|
|
68,248 |
|
|
61,750 |
|
||||
Total revenues |
|
129,803 |
|
|
86,658 |
|
|
357,796 |
|
|
237,517 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
COSTS AND EXPENSES |
|
|
|
|
|
|
|
|
||||||||
Cost of sales |
|
91,060 |
|
|
52,502 |
|
|
239,869 |
|
|
147,431 |
|
||||
Selling, general and administrative |
|
153,727 |
|
|
26,197 |
|
|
223,595 |
|
|
74,497 |
|
||||
Total costs and expenses |
|
244,787 |
|
|
78,699 |
|
|
463,464 |
|
|
221,928 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
INCOME (LOSS) FROM OPERATIONS |
|
(114,984 |
) |
|
7,959 |
|
|
(105,668 |
) |
|
15,589 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
OTHER EXPENSE |
|
|
|
|
|
|
|
|
||||||||
Interest expense, net |
|
(2,393 |
) |
|
(950 |
) |
|
(5,248 |
) |
|
(2,650 |
) |
||||
Other expense, net |
|
(1,041 |
) |
|
(353 |
) |
|
(1,099 |
) |
|
(669 |
) |
||||
Total other expense |
|
(3,434 |
) |
|
(1,303 |
) |
|
(6,347 |
) |
|
(3,319 |
) |
||||
|
|
|
|
|
|
|
|
|
||||||||
INCOME (LOSS) BEFORE INCOME TAXES |
|
(118,418 |
) |
|
6,656 |
|
|
(112,015 |
) |
|
12,270 |
|
||||
Income tax expense (benefit) |
|
(1,280 |
) |
|
— |
|
|
(716 |
) |
|
338 |
|
||||
NET INCOME (LOSS) |
|
$ |
(117,138 |
) |
|
$ |
6,656 |
|
|
$ |
(111,299 |
) |
|
$ |
11,932 |
|
Less: Net loss attributable to Dutch Bros OpCo prior to the Reorganization Transactions |
|
(74,441 |
) |
|
— |
|
|
(68,602 |
) |
|
— |
|
||||
Less: Net loss attributable to non-controlling interests |
|
(35,959 |
) |
|
— |
|
|
(35,959 |
) |
|
— |
|
||||
NET INCOME (LOSS) ATTRIBUTABLE TO DUTCH BROS INC. |
|
$ |
(6,738 |
) |
|
$ |
6,656 |
|
|
$ |
(6,738 |
) |
|
$ |
11,932 |
|
Net loss per share of Class A and Class D common stock: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
(0.15 |
) |
|
N/A |
|
$ |
(0.15 |
) |
|
N/A |
||||
Diluted |
|
$ |
(0.15 |
) |
|
N/A |
|
$ |
(0.15 |
) |
|
N/A |
||||
Weighted-average shares of Class A and Class D common stock outstanding: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
44,991 |
|
|
N/A |
|
44,991 |
|
|
N/A |
||||||
Diluted |
|
47,232 |
|
|
N/A |
|
47,232 |
|
|
N/A |
Segment Financials |
||||||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
(in thousands; unaudited) |
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Revenues: |
|
|
|
|
|
|
|
|
||||||||
Company-operated shops |
|
$ |
108,661 |
|
|
$ |
66,695 |
|
|
$ |
289,548 |
|
|
$ |
175,767 |
|
Franchising and other |
|
21,142 |
|
|
19,963 |
|
|
68,248 |
|
|
61,750 |
|
||||
Total revenues |
|
129,803 |
|
|
86,658 |
|
|
357,796 |
|
|
237,517 |
|
||||
Cost of Sales: |
|
|
|
|
|
|
|
|
||||||||
Company-operated shops |
|
85,853 |
|
|
47,374 |
|
|
220,510 |
|
|
129,392 |
|
||||
Franchising and other |
|
5,207 |
|
|
5,128 |
|
|
19,359 |
|
|
18,039 |
|
||||
Total cost of sales |
|
91,060 |
|
|
52,502 |
|
|
239,869 |
|
|
147,431 |
|
||||
Segment profit: |
|
|
|
|
|
|
|
|
||||||||
Company-operated shops |
|
22,808 |
|
|
19,321 |
|
|
69,038 |
|
|
46,375 |
|
||||
Franchising and other |
|
15,935 |
|
|
14,835 |
|
|
48,889 |
|
|
43,711 |
|
||||
Total gross profit |
|
38,743 |
|
|
34,156 |
|
|
117,927 |
|
|
90,086 |
|
||||
Selling, general and administrative |
|
(153,727 |
) |
|
(26,197 |
) |
|
(223,595 |
) |
|
(74,497 |
) |
||||
Interest expense, net |
|
(2,393 |
) |
|
(950 |
) |
|
(5,248 |
) |
|
(2,650 |
) |
||||
Other expense, net |
|
(1,041 |
) |
|
(353 |
) |
|
(1,099 |
) |
|
(669 |
) |
||||
Income (loss) before income taxes |
|
$ |
(118,418 |
) |
|
$ |
6,656 |
|
|
$ |
(112,015 |
) |
|
$ |
12,270 |
|
Depreciation and amortization: |
|
|
|
|
|
|
|
|
||||||||
Company-operated shops |
|
$ |
4,294 |
|
|
$ |
2,564 |
|
|
$ |
11,038 |
|
|
$ |
6,907 |
|
Franchising and other |
|
1,703 |
|
|
1,156 |
|
|
4,728 |
|
|
3,129 |
|
||||
All other |
|
699 |
|
|
347 |
|
|
1,961 |
|
|
1,120 |
|
||||
Total depreciation and amortization |
|
$ |
6,696 |
|
|
$ |
4,067 |
|
|
$ |
17,727 |
|
|
$ |
11,156 |
|
Company-Operated Shop Results |
||||||||||||||||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||||||
(in thousands; unaudited) |
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||||||||||
|
|
$ |
|
% |
|
$ |
|
% |
|
$ |
|
% |
|
$ |
|
% |
||||||||
Company-operated shop revenue |
|
108,661 |
|
|
100.0 |
|
|
66,695 |
|
|
100.0 |
|
|
289,548 |
|
|
100.0 |
|
|
175,767 |
|
|
100.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Beverage, food and packaging costs |
|
27,846 |
|
25.6 |
|
|
14,618 |
|
|
21.9 |
|
|
71,564 |
|
|
24.7 |
|
|
39,047 |
|
|
22.2 |
|
|
Labor costs |
|
33,610 |
|
30.9 |
|
|
18,800 |
|
|
28.2 |
|
|
88,798 |
|
|
30.7 |
|
|
51,205 |
|
|
29.1 |
|
|
Occupancy and other costs |
|
17,041 |
|
15.7 |
|
|
9,789 |
|
|
14.7 |
|
|
42,484 |
|
|
14.7 |
|
|
26,549 |
|
|
15.1 |
|
|
Pre-opening costs |
|
3,062 |
|
2.8 |
|
|
1,603 |
|
|
2.4 |
|
|
6,626 |
|
|
2.3 |
|
|
5,684 |
|
|
3.2 |
|
|
Depreciation |
|
4,294 |
|
4.0 |
|
|
2,564 |
|
|
3.8 |
|
|
11,038 |
|
|
3.8 |
|
|
6,907 |
|
|
3.9 |
|
|
Company-operated shop gross profit |
|
22,808 |
|
21.0 |
|
|
19,321 |
|
|
29.0 |
|
|
69,038 |
|
|
23.8 |
|
|
46,375 |
|
|
26.4 |
|
|
Company-operated shop contribution 1 |
|
27,102 |
|
24.9 |
|
|
21,885 |
|
|
32.8 |
|
|
80,076 |
|
|
27.7 |
|
|
53,282 |
|
|
30.3 |
|
1 |
Reconciliation of GAAP to non-GAAP results are provided below in the “Reconciliation of GAAP Financial Metrics to Non-GAAP” section of this press release. |
Summary Cash Flows Data |
||||||||
|
|
Nine Months Ended |
||||||
(in thousands; unaudited) |
|
2021 |
|
2020 |
||||
Net cash flows provided by operating activities |
|
$ |
72,304 |
|
|
$ |
42,664 |
|
Net cash flows used in investing activities |
|
(76,781 |
) |
|
(25,488 |
) |
||
Net cash provided by (used in) financing activities |
|
(1,300 |
) |
|
4,694 |
|
||
Net increase (decrease) in cash |
|
$ |
(5,777 |
) |
|
$ |
21,870 |
|
Cash and cash equivalents at beginning of period |
|
31,640 |
|
|
15,584 |
|
||
Cash and cash equivalents at end of period |
|
$ |
25,863 |
|
|
$ |
37,454 |
|
Condensed Consolidated Balance Sheets |
||||||||
|
|
As of |
||||||
(in thousands; unaudited) |
|
|
|
|
||||
ASSETS |
|
|
|
|
||||
Current assets: |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
25,863 |
|
|
$ |
31,640 |
|
Accounts receivable, net |
|
11,019 |
|
|
10,837 |
|
||
Inventory |
|
18,494 |
|
|
15,580 |
|
||
Prepaid expenses and other current assets |
|
7,152 |
|
|
5,015 |
|
||
Total current assets |
|
62,528 |
|
|
63,072 |
|
||
Property and equipment, net |
|
250,110 |
|
|
165,423 |
|
||
Intangibles, net |
|
12,054 |
|
|
11,323 |
|
||
|
|
18,715 |
|
|
18,075 |
|
||
Deferred income tax asset |
|
158,663 |
|
|
— |
|
||
Other long-term assets |
|
1,562 |
|
|
1,766 |
|
||
Total assets |
|
$ |
503,632 |
|
|
$ |
259,659 |
|
LIABILITIES AND EQUITY |
|
|
|
|
||||
Current liabilities: |
|
|
|
|
||||
Accounts payable |
|
$ |
24,605 |
|
|
$ |
16,092 |
|
Accrued expenses |
|
17,924 |
|
|
10,036 |
|
||
Other current liabilities |
|
5,041 |
|
|
1,429 |
|
||
Deferred revenue |
|
17,177 |
|
|
11,192 |
|
||
Line of credit |
|
34,053 |
|
|
15,000 |
|
||
Current portion of capital lease obligations |
|
3,060 |
|
|
2,331 |
|
||
Current portion of long-term debt |
|
101 |
|
|
3,788 |
|
||
Total current liabilities |
|
101,961 |
|
|
59,868 |
|
||
Deferred revenue, net of current portion |
|
4,378 |
|
|
4,746 |
|
||
Tax receivable agreements liability, net of current portion |
|
109,733 |
|
|
— |
|
||
Capital lease obligations, net of current portion |
|
72,348 |
|
|
49,637 |
|
||
Long-term debt, net of current portion |
|
2,035 |
|
|
24,367 |
|
||
Profits interest liability |
|
— |
|
|
41,845 |
|
||
Deferred rent |
|
2,983 |
|
|
2,740 |
|
||
Other long-term liabilities |
|
572 |
|
|
466 |
|
||
Total liabilities |
|
294,010 |
|
|
183,669 |
|
||
Equity: |
|
|
|
|
||||
Members’ equity |
|
— |
|
|
75,990 |
|
||
Common stock |
|
2 |
|
|
— |
|
||
Additional paid in capital |
|
101,614 |
|
|
— |
|
||
Retained earnings (deficit) |
|
(6,738 |
) |
|
— |
|
||
Total stockholders' equity attributable to |
|
94,878 |
|
|
75,990 |
|
||
Non-controlling interests |
|
114,744 |
|
|
— |
|
||
Total equity |
|
209,622 |
|
|
75,990 |
|
||
Total liabilities and equity |
|
$ |
503,632 |
|
|
$ |
259,659 |
|
Select Financial Metrics |
||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
(in thousands, except number of shops data; unaudited) |
|
2021 |
2020 |
|
2021 |
|
2020 |
|||||
Shop count, beginning of period |
|
|
|
|
|
|
|
|||||
Company-operated |
|
207 |
|
146 |
|
|
182 |
|
|
118 |
|
|
Franchised |
|
264 |
|
255 |
|
|
259 |
|
|
252 |
|
|
|
|
471 |
|
401 |
|
|
441 |
|
|
370 |
|
|
Company-operated new openings |
|
30 |
|
11 |
|
|
52 |
|
|
39 |
|
|
Franchised new openings |
|
3 |
|
3 |
|
|
11 |
|
|
7 |
|
|
Ownership transfers |
|
4 |
|
— |
|
|
7 |
|
|
— |
|
|
Closures 1 |
|
(1 |
) |
— |
|
|
(1 |
) |
|
(1 |
) |
|
Shop count, end of period |
|
|
|
|
|
|
|
|||||
Company-operated |
|
241 |
|
157 |
|
|
241 |
|
|
157 |
|
|
Franchised |
|
262 |
|
258 |
|
|
262 |
|
|
258 |
|
|
Total shop count |
|
503 |
|
415 |
|
|
503 |
|
|
415 |
|
|
|
|
|
|
|
|
|
|
|||||
Average unit volume (AUV) 2 |
|
N/A |
|
N/A |
|
|
1,808 |
|
|
1,653 |
|
|
Company-operated shops |
|
N/A |
|
N/A |
|
|
1,699 |
|
|
1,462 |
|
|
|
|
|
|
|
|
|
|
|||||
Same shop sales growth |
|
7.3 |
% |
2.4 |
% |
|
8.0 |
% |
|
0.6 |
% |
|
Company-operated shops |
|
4.7 |
% |
2.5 |
% |
|
8.3 |
% |
|
(0.5 |
)% |
|
|
|
|
|
|
|
|
|
|||||
Company-operated shop revenue |
|
108,661 |
|
66,695 |
|
|
289,548 |
|
|
175,767 |
|
|
Company-operated gross profit 3 |
|
22,808 |
|
19,321 |
|
|
69,038 |
|
|
46,375 |
|
|
Company-operated shop contribution 3 |
|
27,102 |
|
21,885 |
|
|
80,076 |
|
|
53,282 |
|
|
% of company-operated shop revenue |
|
24.9 |
% |
32.8 |
% |
|
27.7 |
% |
|
30.3 |
% |
|
|
|
|
|
|
|
|
|
|||||
Net income (loss) 3 |
|
(117,138 |
) |
6,656 |
|
|
(111,299 |
) |
|
11,932 |
|
|
Adjusted EBITDA 3 |
|
20,647 |
|
21,195 |
|
|
68,803 |
|
|
56,720 |
|
|
% of revenue |
|
15.9 |
% |
24.5 |
% |
|
19.2 |
% |
|
23.9 |
% |
|
|
|
|
|
|
|
|
|
|||||
Systemwide sales 4 |
|
241,254 |
|
182,094 |
|
|
673,297 |
|
|
511,866 |
|
|
Dutch Rewards member activations 5 |
|
509 |
|
— |
|
|
2,738 |
|
|
— |
|
___________
1 |
Represents a temporary shop closure in 2021 and a permanent shop closure in 2020. |
|
|
2 |
At |
|
|
3 |
Reconciliation of GAAP to non-GAAP results is provided in “Non-GAAP Financial Metrics” section. |
|
|
4 |
Systemwide sales and systemwide same shop sales include company-operated shop revenue and sales at franchised shops during the comparable periods noted. As these metrics include sales reported to us by our non-consolidated franchise partners, these metrics should be considered as a supplement to, not a substitute for, our results as reported under GAAP. |
|
|
5 |
Dutch Rewards, a digitally-based rewards program available exclusively through the Dutch Rewards app, was launched |
Use of Non-GAAP Financial Results
In addition to
However, the non-GAAP financial measures presented herein are specific to us and may not be comparable to similar measures disclosed by other companies because of differing methods used by other companies in calculating them. These measures are also not intended to be measures of free cash flow for management’s discretionary use, as they do not reflect tax payments, debt service requirements and certain other cash costs that may recur in the future, including, among other things, cash requirements for working capital needs. Management compensates for these limitations by relying on our GAAP results in addition to using these non-GAAP financial measures. The non-GAAP financial measures should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items.
Company-operated shop contribution
Company-operated shop contribution, a non-GAAP financial measure, is defined as net sales less beverage, food and packaging costs, labor, occupancy and other costs, and pre-opening costs. Company-operated shop contribution is included in this press release because it is a key metric used by management and our board of directors to assess our financial performance, frequently used by analysts, investors and other interested parties to evaluate companies in our industry.
EBITDA and Adjusted EBITDA
We define EBITDA, a non-GAAP financial measure, as GAAP net income (loss) adjusted for interest income or expense, income tax expense (benefit) and other income or expense, depreciation and amortization. Additionally, we define Adjusted EBITDA, a non-GAAP financial measure, as EBITDA adjusted for equity-based compensation, expenses related to public or private offerings, pandemic-related costs, and other non-recurring items as determined by management. EBITDA and Adjusted EBITDA are included in this press release because they are key metrics used by management and our board of directors to assess our financial performance, frequently used by analysts, investors, and other interested parties to evaluate companies in our industry.
Adjusted Net Income
We define Adjusted Net Income, a non-GAAP financial measure, as GAAP net income (loss) adjusted for equity-based compensation, expenses related to public or private offerings, pandemic-related costs, and other non-recurring items as determined by management, net of income tax effects. Adjusted Net Income is included in this press release because it is a key metric used by management and our board of directors to assess our financial performance, and is frequently used by analysts, investors, and other interested parties to evaluate companies in our industry.
Following are the reconciliations of the most comparable GAAP metric to non-GAAP metrics presented:
Reconciliation of GAAP Financial Metrics to Non-GAAP
|
||||||||||||||||||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||||||||||||||
(in thousands; unaudited) |
|
$ |
|
% |
|
$ |
|
% |
|
$ |
|
% |
|
$ |
|
% |
||||||||||||
Company-operated shop gross profit |
|
$ |
22,808 |
|
|
21.0 |
|
|
$ |
19,321 |
|
|
29.0 |
|
|
$ |
69,038 |
|
|
23.8 |
|
|
$ |
46,375 |
|
|
26.4 |
|
Depreciation |
|
4,294 |
|
|
4.0 |
|
|
2,564 |
|
|
3.8 |
|
|
11,038 |
|
|
3.8 |
|
|
6,907 |
|
|
3.9 |
|
||||
Company-operated shop contribution |
|
$ |
27,102 |
|
|
24.9 |
|
|
$ |
21,885 |
|
|
32.8 |
|
|
$ |
80,076 |
|
|
27.7 |
|
|
$ |
53,282 |
|
|
30.3 |
|
Reconciliation of net income (loss) to EBITDA and adjusted EBITDA
|
|
Three Months Ended
|
|
Nine Months Ended
|
|||||||||||||||
(in thousands; unaudited) |
|
2021 |
|
2020 |
|
2021 |
|
2020 |
|||||||||||
Net income (loss) |
|
$ |
(117,138 |
) |
|
$ | 6,656 |
|
|
$ |
(111,299 |
) |
|
$ | 11,932 |
|
|||
Depreciation and amortization |
|
6,696 |
|
|
4,067 |
|
|
17,727 |
|
|
11,156 |
|
|||||||
Interest expense, net |
|
2,393 |
|
|
950 |
|
|
5,248 |
|
|
2,650 |
|
|||||||
Income tax expense (benefit) |
|
(1,280 |
) |
|
— |
|
|
(716 |
) |
|
|
338 |
|
||||||
EBITDA |
|
$ |
(109,329 |
) |
|
$ | 11,673 |
|
|
$ |
(89,040 |
) |
|
$ | 26,076 |
|
|||
Equity-based compensation 1 |
124,779 |
|
|
9,815 |
|
|
147,761 |
|
|
23,372 |
|
||||||||
Expenses associated with equity offering 2 |
3,332 |
|
|
— |
|
|
5,661 |
|
|
— |
|
||||||||
Donation associated with equity offering 3 |
1,392 |
|
|
— |
|
|
1,392 |
|
|
— |
|
||||||||
COVID-19: "thank you” pay and catastrophic leave 4 |
473 |
|
|
218 |
|
|
3,029 |
|
|
3,242 |
|
||||||||
COVID-19: royalty abatement 5 |
— |
|
|
— |
|
|
— |
|
|
1,400 |
|
||||||||
COVID-19: first responder donation 6 |
— |
|
|
— |
|
|
— |
|
|
2,000 |
|
||||||||
Dutch Rewards transition 7 |
— |
|
|
(1,250 |
) |
|
— |
|
|
(1,292 |
) |
||||||||
Dutchwear merchandising adjustment 8 |
— |
|
|
739 |
|
|
— |
|
|
1,922 |
|
||||||||
Adjusted EBITDA |
$ | 20,647 |
|
$ |
21,195 |
|
$ |
68,803 |
|
|
$ |
|
56,720 |
|
|||||
Adjusted EBITDA margin 9 |
|
15.9 |
% |
24.5 |
% |
|
19.2 |
% |
|
|
23.9 |
% |
___________
1 |
Represents non-cash expenses related to the grant and vesting of stock awards, restricted stock awards and restricted stock units in |
|
|
2 |
Represents costs incurred as a result of our IPO. These costs include legal fees, consulting fees, tax and accounting fees, and payroll taxes related to the grant and vesting of stock awards for certain employees. |
|
|
3 |
As part of our IPO, we made a one-time donation to the |
|
|
4 |
Represents costs related to two separate programs established to support employees during the COVID-19 pandemic. We implemented an hourly wage supplement program for shop employees who continued to work while their state or county was under a stay at home order or similar lockdown requirement. This program lasted in various markets until |
|
|
5 |
In |
|
|
6 |
During 2020, we made specific donations to the First Responders First organization to support the acquisition and distribution of personal protective equipment for first responders. |
|
|
7 |
We recorded a benefit related to our transition from a paper-based stamp card loyalty program to our current app-based loyalty rewards program. |
|
|
8 |
During 2020, we incurred a series of one-time costs associated with the strategic decision to exit our internal merchandising business related to Dutch-branded goods such as mugs and cups. These costs include write-off and disposal of obsolete inventory and severance for staff dedicated to in-house support services related to our Dutchwear business. |
|
|
9 |
Calculated as a percentage of total revenue. |
Reconciliation of net income (loss) to adjusted net income
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
(in thousands; unaudited) |
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Net income (loss) |
|
$ |
(117,138 |
) |
|
$ |
6,656 |
|
|
$ |
(111,299 |
) |
|
$ |
11,932 |
|
Equity-based compensation 1 |
|
124,779 |
|
|
9,815 |
|
|
147,761 |
|
|
23,372 |
|
||||
Expenses associated with equity offering 2 |
|
3,332 |
|
|
— |
|
|
5,661 |
|
|
— |
|
||||
Donation associated with equity offering 3 |
|
1,392 |
|
|
— |
|
|
1,392 |
|
|
— |
|
||||
COVID-19: "thank you pay" and catastrophic leave 4 |
|
473 |
|
|
218 |
|
|
3,029 |
|
|
3,242 |
|
||||
COVID-19: royalty abatement 5 |
|
— |
|
|
— |
|
|
— |
|
|
1,400 |
|
||||
COVID-19: first responder donation 6 |
|
— |
|
|
— |
|
|
— |
|
|
2,000 |
|
||||
Dutch Rewards transition 7 |
|
— |
|
|
(1,250 |
) |
|
— |
|
|
(1,292 |
) |
||||
Dutchwear merchandising adjustment 8 |
|
— |
|
|
739 |
|
|
— |
|
|
1,922 |
|
||||
Income tax effects |
|
(1,793 |
) |
|
— |
|
|
(1,793 |
) |
|
— |
|
||||
Adjusted net income |
|
$ |
11,045 |
|
|
$ |
16,178 |
|
|
$ |
44,751 |
|
|
$ |
42,576 |
|
___________
1 |
Represents non-cash expenses related to the grant and vesting of stock awards, restricted stock awards and restricted stock units in Dutch Bros PubCo and/or Profits Interest Units in Dutch Bros OpCo to certain employees. These awards are accounted for in accordance with guidance prescribed for accounting for share-based compensation. |
|
|
2 |
Represents costs incurred as a result of our IPO. These costs include legal fees, consulting fees, tax and accounting fees, and payroll taxes related to the grant and vesting of stock awards for certain employees. |
|
|
3 |
As part of our IPO, we made a donation to the |
|
|
4 |
Represents costs related to two separate programs established to support employees during the COVID-19 pandemic. We implemented an hourly wage supplement program for shop employees who continued to work while their state or county was under a stay at home order or similar lockdown requirement. This program lasted in various markets until |
|
|
5 |
In |
|
|
6 |
During 2020, we made specific donations to the First Responders First organization to support the acquisition and distribution of personal protective equipment for first responders. |
|
|
7 |
We recorded a benefit related to our transition from a paper-based stamp card loyalty program to our current app-based loyalty rewards program. |
|
|
8 |
During 2020, we incurred a series of one-time costs associated with the strategic decision to exit our internal merchandising business related to Dutch-branded goods such as mugs and cups. These costs include write-off and disposal of obsolete inventory and severance for staff dedicated to in-house support services related to our Dutchwear business. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20211110006314/en/
For Investor Relations inquiries:
ICR
(203) 682-8253
investors@dutchbros.com
For Media Relations inquiries:
ICR
(203) 682-8208
jessica.liddell@icrinc.com
Source:
FAQ
What are Dutch Bros' third quarter 2021 revenue figures?
How many new shops did Dutch Bros open in Q3 2021?
What is the future shop opening outlook for Dutch Bros?
What was Dutch Bros' net income in Q3 2021?