| Schedule of Basic and Diluted Net Income Per Share |
The following tables set forth the numerators and denominators used to compute basic and diluted net income per share of Class A common stock for the periods presented: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | (in thousands) | | 2026 | | 2025 | | 2026 | | 2025 | | | Net income attributable to Dutch Bros Inc. | | | | | | | | | | | | Net income | | $ | 51,605 | | | $ | 38,357 | | | $ | 75,269 | | | $ | 60,837 | | | | | | | | | | | | | | | Less: Net income attributable to non-controlling interests | | 14,195 | | | 12,733 | | | 21,762 | | | 19,860 | | | | Net income attributable to Dutch Bros Inc. | | $ | 37,410 | | | $ | 25,624 | | | $ | 53,507 | | | $ | 40,977 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | (in thousands, except per share amounts) | | 2026 | | 2025 | | 2026 | | 2025 | | | | Basic net income per share attributable to common stockholders | | | | | | | | | | | | Numerator: | | | | | | | | | | | Net income attributable to Dutch Bros Inc. | | $ | 37,410 | | | $ | 25,624 | | | $ | 53,507 | | | $ | 40,977 | | | | | | | | | | | | | | | | Denominator: | | | | | | | | | | | | Weighted-average number of shares of Class A common stock outstanding - basic | | 134,494 | | | 126,390 | | | 130,837 | | | 123,615 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Basic net income per share attributable to common stockholders | | $ | 0.28 | | | $ | 0.20 | | | $ | 0.41 | | | $ | 0.33 | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | (in thousands, except per share amounts) | | 2026 | | 2025 | | 2026 | | 2025 | | | | Diluted net income per share attributable to common stockholders | | | | | | | | | | | | Numerator: | | | | | | | | | | | | Undistributed net income for basic computation | | $ | 37,410 | | | $ | 25,624 | | | $ | 53,507 | | | $ | 40,977 | | | | | Increase in net income attributable to common stockholders upon conversion of potentially dilutive instruments | | 22 | | | 31 | | | 52 | | | 63 | | | | | Allocation of undistributed net income | | $ | 37,432 | | | $ | 25,655 | | | $ | 53,559 | | | $ | 41,040 | | | | | | | | | | | | | | | | Denominator: | | | | | | | | | | | | Number of shares used in basic computation | | 134,494 | | | 126,390 | | | 130,837 | | | 123,615 | | | | | Add: weighted-average effect of dilutive securities | |
| | | | | | | | | | | | | | | | | | | | | RSUs | | 271 | | | 440 | | | 426 | | | 563 | | | | | Weighted-average number of shares of Class A common stock outstanding used to calculate diluted net income per share | | 134,765 | | | 126,830 | | | 131,263 | | | 124,178 | | | | | Diluted net income per share attributable to common stockholders | | $ | 0.28 | | | $ | 0.20 | | | $ | 0.41 | | | $ | 0.33 | | | |
|