XML 24 R7.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Condensed Consolidated Statements of Stockholders’ Equity - USD ($)
$ in Thousands
Total
Additional Paid-in-Capital
Accumulated Other Comprehensive Income
Accumulated Deficit
Non-Controlling Interests
Class A common stock
Class A common stock
Common Stock
Class B common stock
Class B common stock
Common Stock
Class C common stock
Class C common stock
Common Stock
Class D common stock
Class D common stock
Common Stock
Beginning balance (in shares) at Dec. 31, 2022             45,544,000   64,699,000   41,056,000   12,411,000
Beginning balance at Dec. 31, 2022 $ 251,976 $ 145,613 $ 813 $ (17,310) $ 122,858   $ 1   $ 1   $ 0   $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net income (loss) (9,391)     (3,842) (5,549)                
Unrealized gain/loss on derivative securities, effective portion, net of income tax expense (842) (18) (223)   (601)                
Equity-based compensation expense 9,170 3,200     5,970                
Issuance of Class A common stock pursuant to vesting of equity awards, net of stock withheld for tax and forfeitures (in shares)             122,000            
Issuance of Class A common stock pursuant to vesting of equity awards, net of stock withheld for tax and forfeitures (1,895) (661)     (1,234)                
Effect of exchange of Dutch Bros OpCo Class A common units 0 1,054     (1,054)                
Tax impact of other equity-based compensation transactions (315) (315)                      
Ending balance (in shares) at Mar. 31, 2023             45,666,000   64,699,000   41,056,000   12,411,000
Ending balance at Mar. 31, 2023 248,703 148,873 590 (21,152) 120,390   $ 1   $ 1   $ 0   $ 0
Beginning balance (in shares) at Dec. 31, 2023           69,958,000 69,958,000 60,629,000 60,629,000 35,864,000 35,864,000 10,669,000 10,669,000
Beginning balance at Dec. 31, 2023 675,921 379,391 544 (15,592) 311,576   $ 1   $ 1   $ 0   $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net income (loss) 16,215     7,062 9,153                
Unrealized gain/loss on derivative securities, effective portion, net of income tax expense 539 (135) 381   293                
Equity-based compensation expense 1,933 991     942                
Issuance of Class A common stock pursuant to vesting of equity awards, net of stock withheld for tax and forfeitures (in shares)             58,000            
Issuance of Class A common stock pursuant to vesting of equity awards, net of stock withheld for tax and forfeitures (875) 1,867     (2,742)                
Issuance of Class A common stock sold pursuant to secondary offerings (in shares)             16,559,000            
Effect of exchange of Dutch Bros OpCo Class A common units 0 40,377     (40,377)                
Impacts of Tax Receivable Agreements 2,230 2,230                      
Surrender and cancellation of Class B, C & D common stock (in shares)                 (558,000)   (11,985,000)   (4,016,000)
Ending balance (in shares) at Mar. 31, 2024           86,575,000 86,575,000 60,071,000 60,071,000 23,879,000 23,879,000 6,653,000 6,653,000
Ending balance at Mar. 31, 2024 $ 695,963 $ 424,721 $ 925 $ (8,530) $ 278,845   $ 1   $ 1   $ 0   $ 0