Home Data Calendar Blog

BROS

Tables

    2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30
Weighted Average Number Of Diluted Shares Outstanding NA114.25102.3683.41NA60.2157.4356.66NA54.4250.9348.06NA47.23NANANANA
Weighted Average Number Of Shares Outstanding Basic NA113.82101.9783.33NA59.3756.7356.66NA53.1250.9348.06NA44.99NANANANA
Earnings Per Share Basic 0.020.110.120.08-0.020.070.05-0.07-0.010.03-0.02-0.10-0.13-0.15NANANANA
Earnings Per Share Diluted 0.020.110.120.08-0.020.070.05-0.07-0.010.03-0.02-0.10-0.13-0.15NANANANA

    2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30
Revenue From Contract With Customer Excluding Assessed Tax 342.79338.21324.92275.10254.12264.51249.88197.27201.83198.65186.38152.16140.08129.80129.2198.7889.9086.66
Revenues 342.79338.21324.92275.10254.12264.51249.88197.27201.83198.65186.38152.16140.08129.80129.2198.7889.9086.66
Cost Of Goods And Services Sold 254.84248.16234.64203.33195.00189.32178.64151.52147.47148.09141.37121.17106.2491.0681.4766.5164.2352.50
Costs And Expenses 327.01305.70292.73249.52251.94239.81230.30197.50198.06193.47183.71166.38147.68244.79114.95102.4994.8278.70
Selling General And Administrative Expense 72.1757.5458.1046.1956.9550.4951.6645.9850.5945.3842.3445.2141.44153.7333.4935.9930.5926.20
Operating Income Loss 15.7832.5232.1825.582.1824.6919.58-0.233.775.182.67-14.22-7.60-114.9814.25-3.71-4.927.96
Interest Paid Net 9.9810.3510.368.417.3110.359.487.837.484.603.482.051.782.591.711.271.07NA
Interest Income Expense Nonoperating Net -6.76-6.87-7.00-6.39-6.05-9.32-9.06-7.89-6.92-5.01-3.60-2.49-1.84-2.39-1.84-1.02-1.09-0.95
Allocated Share Based Compensation Expense 3.262.963.331.9310.219.7010.159.17NANANANANANANANANANA
Income Tax Expense Benefit 1.104.703.868.770.711.831.852.585.30-3.370.89-0.21-0.91-1.280.520.040.510.00
Income Taxes Paid Net 0.431.05NANA0.280.14NANANANANANANANANANANANA
Profit Loss 6.3721.7122.1616.21-3.7713.409.71-9.39-2.821.59-1.75-16.28-8.68-117.1411.89-4.82-6.216.66
Other Comprehensive Income Loss Cash Flow Hedge Gain Loss After Reclassification And Tax 0.54-1.320.110.67-1.410.391.10-0.82-0.142.480.57NANANANANANANA
Net Income Loss 3.6112.6411.947.06-1.404.212.75-3.84-0.661.76-0.91-4.95-6.18-6.74NANANA6.66
Comprehensive Income Net Of Tax 3.9311.8812.097.44-1.954.403.07-4.07-0.702.47-0.76-4.95-1.60-11.08NANANANA

    2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30
Assets 2501.092431.522377.292073.321764.011639.031368.281264.961186.361129.26949.53884.51553.70503.63NANA259.66NA
Liabilities 1737.221678.851647.471377.351088.09968.391098.201016.26934.38885.46726.30671.06343.51294.01NANA183.67NA
Liabilities And Stockholders Equity 2501.092431.522377.292073.321764.011639.031368.281264.961186.361129.26949.53884.51553.70503.63NANA259.66NA
Stockholders Equity 537.37523.15509.14417.12364.35331.68135.41128.31129.12125.68108.54105.4293.5094.88NANA75.99NA

    2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30
Assets Current 357.94342.05334.61335.08205.26221.4194.8281.3182.3293.8175.2772.4461.2962.53NANA63.07NA
Cash And Cash Equivalents At Carrying Value 293.35281.13260.92262.72133.54149.7923.7214.3020.1834.5721.2926.7518.5125.86NANA31.64NA
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents 293.35281.13260.92262.72133.54149.7923.7214.3020.1834.5721.2926.7518.5125.8619.5834.9831.6437.45
Accounts Receivable Net Current 10.6010.3612.3411.669.129.149.388.7811.9714.4114.0712.8710.6411.02NANA10.84NA
Inventory Net 36.4938.3846.6545.3946.9550.3047.6143.9639.2333.7132.8526.9323.3418.49NANA15.58NA
Prepaid Expense And Other Assets Current 17.5012.1714.7015.3115.6412.1914.1214.2810.9511.117.055.898.807.15NANA5.01NA

    2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30
Property Plant And Equipment Gross 860.54822.96771.65715.64658.78602.54538.99484.78437.96391.89347.66307.96357.05299.87NANA200.18NA
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment 176.57160.20144.15130.37116.34103.8492.4281.9472.5064.2956.9450.0555.0549.76NANA34.76NA
Property Plant And Equipment Net 683.97662.76627.50585.27542.44498.70446.56402.84365.47327.60290.72257.91302.00250.11NANA165.42NA
Goodwill 21.6321.6321.6321.6321.6321.6321.6321.6321.6321.6321.6321.6318.7118.71NANA18.07NA
Finite Lived Intangible Assets Net 2.953.463.964.625.426.217.047.898.809.8310.8811.9211.1012.05NANA11.32NA
Other Assets Noncurrent 2.593.634.054.083.875.183.061.672.132.700.800.411.561.56NANA1.77NA

    2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30
Liabilities Current 203.07180.43153.10146.54138.12120.81294.14252.82212.68190.37139.51112.67142.28101.96NANA59.87NA
Long Term Debt Current 17.3115.7514.1812.624.493.863.242.612.612.612.611.980.100.10NANA3.79NA
Accounts Payable Current 32.2331.8836.0938.7629.9627.7024.6524.0921.2726.9722.5121.8420.4424.61NANA16.09NA
Accrued Liabilities Current 26.5226.1619.2917.2815.7740.3135.8728.3627.4522.8520.8519.5724.5117.92NANA10.04NA
Other Liabilities Current 7.075.965.875.616.427.627.517.307.866.456.116.296.475.04NANA1.43NA
Contract With Customer Liability Current 42.8735.7431.4129.1130.3522.4122.3021.8225.3428.8326.9723.8322.8117.18NANA11.19NA

    2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30
Long Term Debt 238.01241.16244.32247.4799.0698.0898.7399.38100.03100.68101.33100.603.612.14NANA28.20NA
Long Term Debt Noncurrent 219.75224.36228.97233.5793.1792.7094.5195.7196.3096.8897.4697.293.502.04NANA24.37NA
Long Term Debt And Capital Lease Obligations 238.01241.16244.32247.4799.0698.0898.7399.38100.03100.68NANA3.61NANANANANA
Minority Interest 226.50229.52220.67278.85311.58338.96134.67120.39122.86118.12114.70108.03116.69114.74NANANANA
Other Liabilities Noncurrent 0.010.010.010.010.010.010.010.010.010.660.660.670.680.57NANA0.47NA
Operating Lease Liability Noncurrent 309.31293.47282.87226.88191.42182.20169.44166.34161.23157.32152.28148.48NANANANANANA

    2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30
Stockholders Equity 537.37523.15509.14417.12364.35331.68135.41128.31129.12125.68108.54105.4293.5094.88NANA75.99NA
Stockholders Equity Including Portion Attributable To Noncontrolling Interest 763.87752.67729.81695.96675.92670.64270.07248.70251.98243.80223.24213.45210.19209.62-127.28NA75.99NA
Additional Paid In Capital 517.07506.79504.66424.72379.39344.77152.90148.87145.61141.48126.54122.66106.41101.61NANANANA
Retained Earnings Accumulated Deficit 19.6716.053.41-8.53-15.59-14.19-18.40-21.15-17.31-16.65-18.15-17.24-12.91-6.74NANANANA
Accumulated Other Comprehensive Income Loss Net Of Tax 0.630.311.070.930.541.090.910.590.810.850.14NANANANANANANA
Minority Interest 226.50229.52220.67278.85311.58338.96134.67120.39122.86118.12114.70108.03116.69114.74NANANANA
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value 3.262.963.331.9310.219.7010.159.1710.6610.6510.459.9044.0534.10NANANANA
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders 1.200.69NANANANANANANANANANANANANANANANA

    2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30
Net Cash Provided By Used In Operating Activities 62.2483.4759.5441.1945.0149.0642.773.0817.1126.0517.47-0.768.0716.1140.7115.4910.88NA
Net Cash Provided By Used In Investing Activities -42.71-56.12-55.78-57.46-59.82-65.40-59.02-43.04-53.16-50.78-42.61-46.02-44.31-40.40-29.32-7.07-20.08NA
Net Cash Provided By Used In Financing Activities -7.31-7.13-5.55145.44-1.43142.4125.6734.0821.6638.0019.6855.0228.8830.58-26.79-5.083.38NA

    2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30
Net Cash Provided By Used In Operating Activities 62.2483.4759.5441.1945.0149.0642.773.0817.1126.0517.47-0.768.0716.1140.7115.4910.88NA
Net Income Loss 3.6112.6411.947.06-1.404.212.75-3.84-0.661.76-0.91-4.95-6.18-6.74NANANA6.66
Profit Loss 6.3721.7122.1616.21-3.7713.409.71-9.39-2.821.59-1.75-16.28-8.68-117.1411.89-4.82-6.216.66
Depreciation Depletion And Amortization 25.5223.8822.3521.2519.7218.1216.5214.7813.2011.8110.549.187.496.705.685.354.38NA
Increase Decrease In Accounts Receivable 0.24-1.980.682.54-0.01-0.240.60-3.19-2.450.341.202.23-0.38-1.11-0.391.685.31NA
Increase Decrease In Inventories -1.89-8.271.26-1.56-3.342.693.654.735.520.865.933.524.855.18-1.23-1.130.73NA
Increase Decrease In Accounts Payable 0.42-1.62-3.448.300.470.842.120.46-2.362.971.13-0.13-3.624.854.77-3.854.12NA
Share Based Compensation 3.262.963.331.9310.219.7010.159.1710.6610.6510.459.909.96124.788.3314.6511.71NA

    2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30
Net Cash Provided By Used In Investing Activities -42.71-56.12-55.78-57.46-59.82-65.40-59.02-43.04-53.16-50.78-42.61-46.02-44.31-40.40-29.32-7.07-20.08NA
Payments To Acquire Property Plant And Equipment 42.7757.0664.4557.4660.7365.4259.0243.2853.2550.7843.8739.9844.3239.2326.957.9415.02NA

    2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30
Net Cash Provided By Used In Financing Activities -7.31-7.13-5.55145.44-1.43142.4125.6734.0821.6638.0019.6855.0228.8830.58-26.79-5.083.38NA

    2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30
Revenues 342.79338.21324.92275.10254.12264.51249.88197.27201.83198.65186.38152.16140.08129.80129.2198.7889.9086.66
Operating 342.79338.21324.92275.10254.12264.51249.88197.27201.83198.65186.38152.16140.08129.80129.2198.7889.9086.66
Operating, Company Operated Shops 314.18308.30295.27248.09227.35236.47220.95173.16175.51173.50160.51130.19114.20108.66102.9777.9268.7566.69
Operating, Franchising And Other 28.6029.9229.6527.0126.7728.0428.9324.1026.3225.1525.8721.9725.8821.1426.2420.8721.1519.96
Company Operated Shops 314.18308.30295.27248.09227.35236.47220.95173.16175.51173.50160.51130.19114.20108.66102.9777.9268.7566.69
Franchise Fees 27.0728.6928.0825.7725.0526.6927.5222.6424.7323.8024.4520.7721.8820.4025.3919.8119.5519.12
Product And Service Other 1.541.221.571.241.731.341.401.461.591.341.421.204.010.750.851.061.600.84
Company Operated Shops 314.18308.30295.27248.09227.35236.47220.95173.16175.51173.50160.51130.19114.20108.66102.9777.9268.7566.69
Franchising And Other 28.6029.9229.6527.0126.7728.0428.9324.1026.3225.1525.8721.9725.8821.1426.2420.8721.1519.96
Revenue From Contract With Customer Excluding Assessed Tax 342.79338.21324.92275.10254.12264.51249.88197.27201.83198.65186.38152.16140.08129.80129.2198.7889.9086.66
Operating 342.79338.21324.92275.10254.12264.51249.88197.27201.83198.65186.38152.16140.08129.80129.2198.7889.9086.66
Operating, Company Operated Shops 314.18308.30295.27248.09227.35236.47220.95173.16175.51173.50160.51130.19114.20108.66102.9777.9268.7566.69
Operating, Franchising And Other 28.6029.9229.6527.0126.7728.0428.9324.1026.3225.1525.8721.9725.8821.1426.2420.8721.1519.96
Company Operated Shops 314.18308.30295.27248.09227.35236.47220.95173.16175.51173.50160.51130.19114.20108.66102.9777.9268.7566.69
Franchise Fees 27.0728.6928.0825.7725.0526.6927.5222.6424.7323.8024.4520.7721.8820.4025.3919.8119.5519.12
Product And Service Other 1.541.221.571.241.731.341.401.461.591.341.421.204.010.750.851.061.600.84
Company Operated Shops 314.18308.30295.27248.09227.35236.47220.95173.16175.51173.50160.51130.19114.20108.66102.9777.9268.7566.69
Franchising And Other 28.6029.9229.6527.0126.7728.0428.9324.1026.3225.1525.8721.9725.8821.1426.2420.8721.1519.96

Plots across concepts


IncomeStatement
Net Income Loss
Expenses
Other Nonoperating Income Expense
Balance Sheet
Finite Lived Intangible Assets Net
Assets
Goodwill
Current Assets
Accounts Receivable Net Current
NonCurrent Assets
Other Assets Noncurrent
PropertyPlantAndEquipmentNet
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
Liabilities
Liabilities Current
Current Liabilities
Other Liabilities Current
Noncurrent Liabilities
Other Liabilities Noncurrent
Stockholders Equity
Accumulated Other Comprehensive Income Loss Net Of Tax
CashFlow
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInOperatingActivities
Increase Decrease In Inventories
NetCashProvidedByUsedInInvestingActivities
Net Cash Provided By Used In Investing Activities
Shares
Weighted Average Number Of Shares Outstanding Basic
OperatingLeaseLiability
Operating Lease Liability Current
NonoperatingIncomeExpense
Nonoperating Income Expense
LesseeOperatingLeaseLiabilityPaymentsDue
Lessee Operating Lease Liability Payments Due Next Twelve Months
FiniteLivedIntangibleAssets
Finite Lived Intangible Assets Net
InventoryNet
Inventory Raw Materials Net Of Reserves

Line plots across dimensions of each concept