Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Black Rock Coffee Bar, Inc. Class A Common Stock
Black Rock Coffee Bar, Inc. Reports Third Quarter 2025 Results
Business
Nov 11 2025
21 min read

Black Rock Coffee Bar, Inc. Reports Third Quarter 2025 Results

news images

Total Revenue Growth of 24.2% Year Over Year

Same Store Sales Growth of 10.8% Year Over Year

Opened 11 New Stores in the Third Quarter

SCOTTSDALE, Ariz., Nov. 11, 2025 (GLOBE NEWSWIRE) -- Black Rock Coffee Bar, Inc. (Nasdaq: BRCB) (“Black Rock Coffee Bar” or the “Company”) today announced financial results for the third quarter ended September 30, 2025.

“Black Rock Coffee Bar delivered exceptional third quarter results, with strong revenue performance underpinned by robust same store sales growth of 10.8% and 11 new store openings. Our community-focused operating model is yielding strong results across the markets we operate in today, with our newest cohort exceeding sales expectations and store-level profit goals, while delivering healthy cash-on-cash returns, and outperforming the system on employee retention and guest satisfaction. As we embark on our journey as a newly public company, our strong and consistent execution against our strategic initiatives – driving a people first culture, delivering a differentiated guest experience and executing our disciplined expansion strategy – gives us confidence in our long-term growth trajectory and ability to drive value for our shareholders.”

Third Quarter 2025 Highlights

  • Opened 11 new stores in the third quarter of 2025

  • Total Revenue of $51.5 million, up 24.2% compared to the prior year period

  • Same Store Sales(1) increased 10.8% compared to the prior year period

  • Income (Loss) from Operations of ($6.4) million as compared to $3.1 million in the prior year period

  • Store-Level Profit(2) of $15.2 million as compared to $11.7 million in the prior year period

  • Selling, General, and Administrative (“SG&A”) Expense of $17.2 million, or 33.3% of total revenue, compared to $4.9 million in the prior year period

  • Adjusted Selling, General, and Administrative Expense(2) of $6.9 million, or 13.3% of total revenue, compared to $5.4 million in the prior year period

  • Net Loss of $16.2 million, as compared to a Net Loss of $0.7 million in the prior year period

  • Consolidated Adjusted EBITDA(2) of $6.9 million, as compared to $5.1 million in the prior year period

Initial Public Offering

On September 15, 2025, Black Rock Coffee Bar, Inc. successfully closed its initial public offering ("IPO") of 16,911,764 shares of Class A common stock, inclusive of the underwriter’s option, at a public offering price of $20.00 per share. The net proceeds from the IPO aggregated to approximately $306.5 million, after deducting underwriting discounts and commissions and expenses payable in connection with the offering. Shares of Class A common stock began trading on the Nasdaq under the ticker symbol "BRCB" on September 12, 2025.

Balance Sheet & Liquidity

Cash and Cash Equivalents of $32.6 million and Total Term Debt of $18.9 million.

As of September 30, 2025, the Company had repaid $30 million under its $50 million term loan facility resulting in $20 million of outstanding borrowings at the end of the period. The Company's $25 million revolving credit facility remains undrawn.

Full Year 2025 Outlook

For the full year 2025, we expect:

  • 30 new store openings

  • Total Revenue in the range of $199 to $200 million

  • Same Store Sales growth in the high-single digits

  • Consolidated Adjusted EBITDA in the range of $26.5 to $27 million(3)

  • Capital Expenditures in the range of $30 to $32 million

 

 

 

 

 

(1) Same Store Sales growth is defined in the section "Key Performance Measures".
(2) See “Non-GAAP Financial Measures” for a discussion of Store-Level Profit, Store-Level Profit Margin, Adjusted Selling, General, and Administrative Expense, and Adjusted EBITDA and reconciliation of each measure to its most directly comparable GAAP measure.
(3) A reconciliation of adjusted EBITDA outlook to GAAP net income is not available without unreasonable efforts do to the due to the inherent difficulty in forecasting and quantifying with reasonable accuracy significant items required for the reconciliation, including share-based compensation.

Conference Call and Webcast Information

Black Rock Coffee Bar will host a conference call on November 11, 2025, at 5:00 p.m. Eastern Time to discuss third quarter 2025 results. The conference call can be accessed live over the phone by dialing 1-877-704-4453 or for international callers, 1-201-389-0920. A replay will be available two hours after the call and can be accessed by dialing 1-844-512-2921, or for international callers, 1-412-317-6671. The passcode for the live call and the replay is 13756076. The replay will be available until Tuesday, November 25, 2025. A live webcast of the conference call and related presentation materials will also be available in the investor relations section of Black Rock Coffee Bar’s website, ir.br.coffee.

About Black Rock Coffee Bar

Black Rock Coffee Bar is a high-growth operator of guest-centric, drive-thru coffee bars offering premium caffeinated beverages and an elevated in-store experience crafted by our engaging baristas. Black Rock Coffee Bar was founded in 2008 in Beaverton, Oregon. What started as a single 160 square foot coffee bar in 2008 is now one of the fastest growing beverage companies in the United States by revenue and the largest fully company-owned coffee retailer in the country, with more than 170 locations spanning seven states from the Pacific Northwest to Texas.

Forward-Looking Statements

This release contains a number of “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements include, without limitation, Black Rock Coffee Bar’s strategy, future financial condition, future operations, projected costs, prospects, plans, objectives of management, success of new product offerings, expected market growth, and full year 2025 outlook, including, new store openings, total revenue growth, same store sales, adjusted SG&A expense, consolidated adjusted EBITDA, and capital expenditures. These statements are based on Black Rock Coffee Bar’s current expectations and beliefs, as well as a number of assumptions concerning future events. In some cases, you can identify forward-looking statements because they contain words such as “may,” “will,” “shall,” “should,” “expects,” “plans,” “anticipates,” “could,” “intends,” “target,” “projects,” “contemplates,” “believes,” “estimates,” “predicts,” “potential,” “goal,” “objective,” “seeks,” or “continue,” or the negative of these words or other similar terms or expressions that concern our expectations, strategy, plans, or intentions. Such forward-looking statements are subject to known and unknown risks, uncertainties, assumptions and other important factors, many of which are outside Black Rock Coffee Bar’s control that could cause actual results to differ materially from the results discussed in the forward-looking statements, including our history of losses and ability to achieve profitability; food safety and quality concerns; evolving consumer preferences and tastes and changes in consumer spending; our ability to compete successfully; our ability to open new stores or establish new markets; new stores may not be profitable or may close; our marketing programs may not be successful; interruption in our supply chain; our reliance on a limited number of suppliers, distributers and manufacturers; the impact of tariffs and potential changes to U.S. trade policy; impacts from inflation; geographic concentration of our stores; damage to our brand or reputation and negative publicity; failure to offer high-quality guest experience; our ability to maintain our culture; our inability to identify, recruit and retain qualified individuals for our stores; changes in the cost of labor; the ability to protect guests’ and employees’ confidential information; payment obligations under our Tax Receivable Agreement; risks related to our outstanding indebtedness; risks associated with our capital structure; and those other risks described under the heading “Risk Factors” in our final prospectus (our "Prospectus") filed with the Securities and Exchange Commission pursuant to Rule 424(b)(4) under the Securities Act of 1933, as amended, dated September 11, 2025 and in our future reports to be filed with the SEC, including our Quarterly Report on Form 10-Q for the quarter ended September 30, 2025. Forward-looking statements contained in this release are made as of this date, and Black Rock Coffee Bar undertakes no duty to update such information except as required under applicable law.

Non-GAAP Financial Measures

This press release contains “non-GAAP financial measures” that are financial measures that either exclude or include amounts that are not excluded or included in the most directly comparable measures calculated and presented in accordance with accounting principles generally accepted in the United States (“GAAP”). Specifically, we make use of the non-GAAP financial measures “Adjusted EBITDA”, "Adjusted EBITDA Margin", “Store-Level Profit”, “Store-Level Profit Margin”, and “Adjusted Selling, General, and Administrative Expense”. We believe these non-GAAP financial measures assist investors and analysts in comparing our operating performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our operating performance. Management supplements GAAP results with non-GAAP financial measures to provide a more complete understanding of the factors and trends affecting the business than GAAP results alone provide. Please refer to the tables in this press release for a reconciliation of non-GAAP measures to the most directly comparable financial measure prepared in accordance with GAAP. The presentation of non-GAAP financial measures is not intended to be considered in isolation or as a substitute for, or superior to the financial information prepared and presented in accordance with GAAP.

Store-Level Profit and Store-Level Profit Margin

Store-Level Profit represents store revenue in the specific period less beverage, food and packaging, labor and related expenses, occupancy and related expenses, and other store operating expenses, excluding depreciation and amortization and pre-opening costs in the period.

Store-Level Profit Margin represents Store-Level Profit as a percentage of store revenue. We use Store-Level Profit and Store-Level Profit Margin in our evaluation of the performance and profitability of each store.

We use Store-Level Profit and Store-Level Profit Margin to supplement GAAP measures of performance in the evaluation of the effectiveness of our business strategies, to make budgeting decisions, and to compare our performance against that of other peer companies using similar measures.

Adjusted EBITDA and Adjusted EBITDA Margin

Adjusted EBITDA is net loss adjusted to exclude interest expense, net, income tax expense, and depreciation and amortization, further adjusted to exclude certain items that we do not consider indicative of our ongoing operating performance, including transaction costs associated with our IPO, capital restructuring costs, equity-based compensation, certain litigation costs, net, point-of-sale system transition costs and other non-core costs. Adjusted EBITDA Margin represents Adjusted EBITDA as a percentage of Total revenue.

We use Adjusted EBITDA and Adjusted EBITDA Margin to supplement GAAP measures of performance in the evaluation of the effectiveness of our business strategies, to make budgeting decisions, and to compare our performance against that of other peer companies using similar measures.

Adjusted Selling, General, and Administrative Expense

Adjusted Selling, General and Administrative Expense is selling, general, and administrative expense adjusted to exclude transaction costs, capital restructuring costs, equity-based compensation, legal settlement, net, point-of-sale system transition costs and other costs. We use Adjusted Selling, General, and Administrative Expense because it may provide a more meaningful comparison to prior periods and may be indicative of the level of such expenses to be incurred in future periods.


BLACK ROCK COFFEE BAR, INC.

 

Condensed Consolidated Statements of Operations
(in thousands, except share and per share amounts; unaudited)

 

 

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Store revenue

$

51,410

 

 

$

41,399

 

 

$

146,520

 

 

$

117,941

 

Other

 

58

 

 

 

56

 

 

 

162

 

 

 

164

 

Total revenue

 

51,468

 

 

 

41,455

 

 

 

146,682

 

 

 

118,105

 

Store operating costs and expenses (exclusive of depreciation and amortization presented separately below):

 

 

 

 

 

 

 

Beverage, food and packaging costs

 

14,286

 

 

 

11,719

 

 

 

41,641

 

 

 

33,977

 

Labor and related expenses

 

10,785

 

 

 

9,220

 

 

 

30,588

 

 

 

25,722

 

Occupancy and related expenses

 

4,034

 

 

 

3,229

 

 

 

11,641

 

 

 

9,644

 

Other store operating expenses

 

7,079

 

 

 

5,578

 

 

 

19,883

 

 

 

15,398

 

Total store operating costs and expenses

 

36,184

 

 

 

29,746

 

 

 

103,753

 

 

 

84,741

 

Selling, general and administrative expenses

 

17,158

 

 

 

4,894

 

 

 

31,898

 

 

 

17,457

 

Depreciation and amortization

 

3,030

 

 

 

2,533

 

 

 

8,856

 

 

 

7,334

 

Pre-opening costs

 

1,503

 

 

 

1,144

 

 

 

3,064

 

 

 

2,428

 

Total operating expenses

 

57,875

 

 

 

38,317

 

 

 

147,571

 

 

 

111,960

 

Income (loss) from operations

 

(6,407

)

 

 

3,138

 

 

 

(889

)

 

 

6,145

 

Interest expense, net

 

(2,871

)

 

 

(3,073

)

 

 

(9,028

)

 

 

(8,188

)

Other income (expense), net

 

(6,866

)

 

 

(716

)

 

 

(7,950

)

 

 

(717

)

Loss before income taxes

 

(16,144

)

 

 

(651

)

 

 

(17,867

)

 

 

(2,760

)

Income tax expense

 

31

 

 

 

71

 

 

 

253

 

 

 

197

 

Net loss

 

(16,175

)

 

 

(722

)

 

 

(18,120

)

 

 

(2,957

)

Less: Net loss attributable to Black Rock OpCo prior to the Transactions

 

(14,432

)

 

 

 

 

 

(16,377

)

 

 

 

Less: Net income (loss) attributable to noncontrolling interest

 

(1,031

)

 

 

 

 

 

(1,031

)

 

 

20

 

Net loss attributable to Black Rock Coffee Bar, Inc.

$

(712

)

 

$

(722

)

 

$

(712

)

 

$

(2,977

)

Net loss per share of Class A common stock:(1)

 

 

 

 

 

 

 

Basic

$

(0.05

)

 

N/A

 

$

(0.05

)

 

N/A

Diluted

$

(0.05

)

 

N/A

 

$

(0.05

)

 

N/A

Weighted-average shares of Class A common stock outstanding

 

 

 

 

 

 

 

Basic

 

14,808,173

 

 

N/A

 

 

14,808,173

 

 

N/A

Diluted

 

14,808,173

 

 

N/A

 

 

14,808,173

 

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Basic and diluted net loss per share of Class A common stock is applicable only for the period September 12, 2025 through September 30, 2025, which is the period effective with and following the IPO and Transactions (as defined in Note 1 to the Condensed Consolidated Financial Statements, in our Form 10-Q).

BLACK ROCK COFFEE BAR, INC.

Condensed Consolidated Balance Sheets
(in thousands, except share and unit data; unaudited)

 


 

September 30, 2025

 

December 31, 2024

ASSETS

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

32,646

 

 

$

10,227

 

Receivables, net

 

4,834

 

 

 

4,304

 

Inventories

 

2,786

 

 

 

2,055

 

Prepaid expenses and deposits

 

3,807

 

 

 

2,860

 

Total current assets

 

44,073

 

 

 

19,446

 

Property and equipment, net

 

87,721

 

 

 

69,989

 

Operating lease right-of-use assets, net

 

122,700

 

 

 

101,591

 

Note receivable from related party

 

 

 

 

5,184

 

Other assets

 

277

 

 

 

 

Goodwill

 

9,360

 

 

 

9,360

 

Deferred income tax asset

 

52,947

 

 

 

 

Intangible assets, net

 

6,118

 

 

 

7,342

 

Total assets

$

323,196

 

 

$

212,912

 

 

 

 

 

LIABILITIES, TEMPORARY EQUITY AND SHAREHOLDERS' EQUITY/MEMBERS' DEFICIT

 

 

 

Current liabilities:

 

 

 

Accounts payable

 

10,660

 

 

 

6,621

 

Accrued expenses

 

4,706

 

 

 

3,400

 

Accrued payroll and benefits

 

6,281

 

 

 

6,984

 

Deferred compensation

 

 

 

 

5,778

 

Gift card and loyalty program liability

 

1,316

 

 

 

1,186

 

Current portion of long-term debt

 

1,250

 

 

 

925

 

Current portion of operating lease liabilities

 

7,873

 

 

 

8,410

 

Total current liabilities

 

32,086

 

 

 

33,304

 

Tax receivable agreement liability

 

40,641

 

 

 

 

Long-term debt, net of current portion

 

17,615

 

 

 

89,269

 

Operating lease liabilities, net of current portion

 

132,496

 

 

 

107,000

 

Total liabilities

 

222,838

 

 

 

229,573

 

Commitments and Contingencies

 

 

 

Temporary equity

 

 

 

Series A ($1.00 par value per unit – 20,000,000 units authorized as of December 31, 2024; 3,804,698 units issued and outstanding as of December 31, 2024)

 

 

 

 

3,429

 

Series A-1 (2,000,000 units authorized; 1,468,058 units issued and outstanding as of December 31, 2024)

 

 

 

 

206,973

 

Series A-2 (900,000 units authorized; 893,835 units issued and outstanding as of December 31, 2024; aggregate liquidation preference of $168,785,545 as of December 31, 2024)

 

 

 

 

30,773

 

Total temporary equity

 

 

 

 

241,175

 

Shareholders equity/members' deficit

 

 

 

Members’ deficit (4,000,000 Class A Common Units authorized as of December 31, 2024; 2,646,087 units issued and outstanding as of December 31, 2024)

 

 

 

 

(257,836

)

Preferred stock, par value $0.00001 per share; 20,000,000 shares authorized, no shares issued or outstanding as of September 30, 2025

 

 

 

 

 

Class A common stock, par value $0.00001 per share; 500,000,000 shares authorized, 17,478,452 shares issued and outstanding as of September 30, 2025

 

 

 

 

 

Class B common stock, par value $0.00001 per share, 200,000,000 shares authorized, 10,377,136 shares issued and outstanding as of September 30, 2025

 

 

 

 

 

Class C common stock, par value $0.00001 per share, 50,000,000 shares authorized, 22,200,219 shares issued and outstanding as of September 30, 2025

 

 

 

 

 

Additional paid-in capital

 

43,757

 

 

 

 

Accumulated deficit

 

(712

)

 

 

 

Total shareholders' equity attributable to Black Rock Coffee Bar, Inc./members' deficit

 

43,045

 

 

 

(257,836

)

Noncontrolling interest

 

57,313

 

 

 

 

Total shareholders' equity/members' deficit

 

100,358

 

 

 

(257,836

)

Total liabilities, temporary equity and shareholders' equity/members' deficit

$

323,196

 

 

$

212,912

 

 

 

 

 


BLACK ROCK COFFEE BAR, INC.

 

Summary Cash Flow Data
(in thousands; unaudited)

 

 

 

Nine Months Ended
September 30,

 

Change

 

 

 

2025

 

 

 

2024

 

 

$

 

%

Net cash (used in) provided by operating activities

 

$

(2,914

)

 

$

9,147

 

 

$

(12,061

)

 

(131.9

)%

Net cash used in investing activities

 

 

(23,184

)

 

 

(18,644

)

 

 

(4,540

)

 

24.4

%

Net cash provided by financing activities

 

 

48,517

 

 

 

5,160

 

 

 

43,357

 

 

840.3

%

Net increase (decrease) in cash and cash equivalents

 

$

22,419

 

 

$

(4,337

)

 

$

26,756

 

 

(616.9

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


BLACK ROCK COFFEE BAR, INC.

 

Key Performance Measures
($ in thousands; unaudited)

 

 

Three Months Ended
September 30,

 

 

 

Nine Months Ended
September 30,

 

 

 

 

2025

 

 

 

2024

 

 

Change

 

 

2025

 

 

 

2024

 

 

Change

Total Stores (End of Period)

 

169

 

 

 

144

 

 

 

25

 

 

 

169

 

 

 

144

 

 

 

25

 

Net New Store Openings

 

11

 

 

 

7

 

 

 

4

 

 

 

20

 

 

 

19

 

 

 

1

 

Same Store Sales Growth(1)

 

10.8

%

 

 

8.6

%

 

 

2.2

%

 

 

10.3

%

 

 

5.2

%

 

 

5.1

%

Average Unit Volume

$

1,260

 

 

$

1,168

 

 

$

92

 

 

$

1,260

 

 

$

1,168

 

 

$

92

 

Store revenue

$

51,410

 

 

$

41,399

 

 

$

10,011

 

 

$

146,520

 

 

$

117,941

 

 

$

28,579

 

Income (loss) from operations(3)

$

(6,407

)

 

$

3,138

 

 

$

(9,545

)

 

$

(889

)

 

$

6,145

 

 

$

(7,034

)

Income (loss) from operations margin(3)

(12.4

)%

 

 

7.6

%

 

(20.0

)%

 

(0.6

)%

 

 

5.2

%

 

(5.8

)%

Store-Level Profit(2)

$

15,226

 

 

$

11,653

 

 

$

3,573

 

 

$

42,767

 

 

$

33,200

 

 

$

9,567

 

Store-Level Profit Margin(2)

 

29.6

%

 

 

28.1

%

 

 

1.5

%

 

 

29.2

%

 

 

28.1

%

 

 

1.1

%

Net loss(3)

$

(16,175

)

 

$

(722

)

 

$

(15,453

)

 

$

(18,120

)

 

$

(2,957

)

 

$

(15,163

)

Net loss margin(3)

(31.4

)%

 

(1.7

)%

 

(29.7

)%

 

(12.4

)%

 

(2.5

)%

 

(9.9

)%

Adjusted EBITDA(2)

$

6,922

 

 

$

5,122

 

 

$

1,800

 

 

$

20,985

 

 

$

15,920

 

 

$

5,065

 

Adjusted EBITDA Margin(2)

 

13.4

%

 

 

12.4

%

 

 

1.0

%

 

 

14.3

%

 

 

13.5

%

 

 

0.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Same Store Sales Growth reflects the change in year-over-year sales for the comparable store base, which we define as stores open for 18 months or longer.
(2) See “Non-GAAP Financial Measures” for a discussion of Store-Level Profit, Store-Level Profit Margin, Adjusted EBITDA and Adjusted EBITDA Margin and reconciliation of each measure to its most directly comparable GAAP measure.
(3) The Company does not consider income (loss) from operations, income (loss) from operations margin, net loss or net loss margin to be key performance measures but has included such metrics in this table to provide the most directly comparable GAAP metric to Store-Level Profit, Store-Level Profit Margin, Adjusted EBITDA and Adjusted EBITDA Margin. 

Supplemental Reconciliation of U.S. GAAP Actuals to Non-GAAP Actuals

Following are the reconciliations of the most comparable GAAP financial measures to non-GAAP financial measures. These non-GAAP financial measures should not be considered a substitute for, or superior to, financial measures calculated in accordance with U.S. GAAP, and reconciliations from U.S. GAAP to Non-GAAP measures should be carefully evaluated. Please refer to "Non-GAAP Financial Measures" in this press release for a detailed explanation of the adjustments made to the comparable U.S. GAAP measures, the ways management uses the non-GAAP measures, and the reasons why management believes the non-GAAP measures provide useful information for investors.

 

Three Months Ended
September 30,

($ in thousands; unaudited)

 

2025

 

 

 

2024

 

Net loss

$

(16,175

)

 

$

(722

)

Non-GAAP Adjustments:

 

 

 

Interest expense, net

 

2,871

 

 

 

3,073

 

Income tax expense

 

31

 

 

 

71

 

Depreciation and amortization

 

3,030

 

 

 

2,533

 

Transaction costs(1)

 

9,056

 

 

 

875

 

Capital restructuring costs(2)

 

6,866

 

 

 

714

 

Equity-based compensation

 

868

 

 

 

 

Legal settlement, net(3)

 

273

 

 

 

(1,486

)

Other costs(4)

 

102

 

 

 

64

 

Adjusted EBITDA

$

6,922

 

 

$

5,122

 

Net loss margin

(31.4

)%

 

(1.7

)%

Adjusted EBITDA Margin

 

13.4

%

 

 

12.4

%

 

 

 

 

 

 

 

 

(1) Includes non-recurring professional service fees and executive compensation related to our IPO.
(2) For the three months ended September 30, 2025, includes the forgiveness of our related party note receivable (refer to Note 14 in the unaudited condensed consolidated financial statements included in our Quarterly Form 10-Q) along with a debt extinguishment charge related to the payoff of our Prior Credit Facility.
(3) For the three months ended September 30, 2025, includes non-recurring legal fees. For the three months ended September 30, 2024, includes legal costs, offset by insurance proceeds, stemming from the Roasters settlement (refer to Note 5 in the audited consolidated financial statements included in our Prospectus), along with other non-recurring legal fees.
(4) Non-recurring professional service and legal costs.


 

Nine Months Ended
September 30,

($ in thousands; unaudited)

 

2025

 

 

 

2024

 

Net loss

$

(18,120

)

 

$

(2,957

)

Non-GAAP Adjustments:

 

 

 

Interest expense, net

 

9,028

 

 

 

8,188

 

Income tax expense

 

253

 

 

 

197

 

Depreciation and amortization

 

8,856

 

 

 

7,334

 

Transaction costs(1)

 

11,641

 

 

 

2,609

 

Capital restructuring costs(2)

 

7,937

 

 

 

1,057

 

Equity-based compensation

 

868

 

 

 

 

Legal settlement, net(3)

 

235

 

 

 

(1,340

)

Point-of-sale system transition costs

 

 

 

 

579

 

Other costs(4)

 

287

 

 

 

253

 

Adjusted EBITDA

$

20,985

 

 

$

15,920

 

Net loss margin

(12.4

)%

 

(2.5

)%

Adjusted EBITDA Margin

 

14.3

%

 

 

13.5

%

 

 

 

 

 

 

 

 

(1) Includes non-recurring professional service fees and executive compensation related to our IPO.
(2) For the nine months ended September 30, 2025, includes the forgiveness of our related party note receivable (refer to Note 14 in the unaudited condensed consolidated financial statements included in our Quarterly Form 10-Q), a debt extinguishment charge related to the payoff of our Prior Credit Facility and fees incurred related to the Series A Redemption Agreement.
(3) For the nine months ended September 30, 2025, includes non-recurring legal costs, offset by insurance proceeds. For the nine months ended September 30, 2024, includes legal costs, offset by insurance proceeds, stemming from the Roasters settlement (refer to Note 5 in the audited consolidated financial statements included in our Prospectus), along with other non-recurring legal fees.
(4) Non-recurring professional service and legal costs.


 

Three Months Ended
September 30,

($ in thousands; unaudited)

 

2025

 

 

 

2024

 

Income (loss) from operations

$

(6,407

)

 

$

3,138

 

Other

 

(58

)

 

 

(56

)

Selling, general and administrative expenses

 

17,158

 

 

 

4,894

 

Depreciation and amortization

 

3,030

 

 

 

2,533

 

Pre-opening costs

 

1,503

 

 

 

1,144

 

Store-Level Profit

$

15,226

 

 

$

11,653

 

Income (loss) from operations margin

(12.4

)%

 

 

7.6

%

Store-Level Profit Margin

 

29.6

%

 

 

28.1

%

 

 

 

 


 

Nine Months Ended
September 30,

($ in thousands; unaudited)

 

2025

 

 

 

2024

 

Income (loss) from operations

$

(889

)

 

$

6,145

 

Other

 

(162

)

 

 

(164

)

Selling, general and administrative expenses

 

31,898

 

 

 

17,457

 

Depreciation and amortization

 

8,856

 

 

 

7,334

 

Pre-opening costs

 

3,064

 

 

 

2,428

 

Store-Level Profit

$

42,767

 

 

$

33,200

 

Income (loss) from operations margin

(0.6

)%

 

 

5.2

%

Store-Level Profit Margin

 

29.2

%

 

 

28.1

%

 

 

 

 


 

Three Months Ended
September 30,

($ in thousands; unaudited)

 

2025

 

 

 

2024

 

Selling, general and administrative expenses

 

17,158

 

 

 

4,894

 

Non-GAAP Adjustments:

 

 

 

Transaction costs(1)

 

(9,056

)

 

 

(875

)

Equity-based compensation

 

(868

)

 

 

 

Legal settlement, net(2)

 

(273

)

 

 

1,486

 

Point-of-sale system transition costs

 

 

 

 

 

Other costs(3)

 

(102

)

 

 

(64

)

Adjusted selling, general, and administrative expenses

$

6,859

 

 

$

5,441

 

 

 

 

 

 

 

 

 

(1) Includes non-recurring professional service fees and executive compensation related to our IPO.
(2) For the three months ended September 30, 2025, includes non-recurring legal fees. For the three months ended September 30, 2024, includes legal costs, offset by insurance proceeds, stemming from the Roasters settlement (refer to Note 5 in the audited consolidated financial statements included in our Prospectus), along with other non-recurring legal fees.
(3) Non-recurring professional service and legal costs.


 

Nine Months Ended
September 30,

($ in thousands; unaudited)

 

2025

 

 

 

2024

 

Selling, general and administrative expenses

 

31,898

 

 

 

17,457

 

Non-GAAP Adjustments:

 

 

 

Transaction costs(1)

 

(11,641

)

 

 

(2,609

)

Capital restructuring costs

 

 

 

 

(343

)

Equity-based compensation

 

(868

)

 

 

 

Legal settlement, net(2)

 

(235

)

 

 

1,340

 

Point-of-sale system transition costs

 

 

 

 

(579

)

Other costs(3)

 

(287

)

 

 

(253

)

Adjusted selling, general, and administrative expenses

$

18,867

 

 

$

15,013

 

 

 

 

 

 

 

 

 

(1) Includes non-recurring professional service fees and executive compensation related to our IPO.
(2) For the nine months ended September 30, 2025, includes non-recurring legal costs, offset by insurance proceeds. For the nine months ended September 30, 2024, includes legal costs, offset by insurance proceeds, stemming from the Roasters settlement (refer to Note 5 in the audited consolidated financial statements included in our Prospectus), along with other non-recurring legal fees.
(3) Non-recurring professional service and legal costs.

Investor Contact:
Will MacIntosh
investors@br.coffee
(541) 208-1860