Press Release: Black Rock Coffee Bar, Inc. Reports Third Quarter 2026 Results

Dow Jones11-11

Total Revenue Growth of 29.7% Year Over Year in the Third Quarter

Same Store Sales Growth of 5.8% Year Over Year in the Third Quarter

Opened 11 New Stores in the Third Quarter

SCOTTSDALE, Ariz., Nov. 10, 2026 (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, 2026.

Third Quarter 2026 Highlights

   -- Opened 11 new stores during the period 
 
   -- Total revenue of $66.8 million, up 29.7% compared to the prior year 
      period 
 
   -- Same Store Sales Growth(1) of 5.8% compared to the prior year period 
 
   -- Income from operations of $2.8 million compared to a loss from operations 
      of $6.4 million in the prior year period. In the third quarter of 2026, 
      income (loss) from operations margin was 4.2% 
 
   -- Store-Level Profit(2) of $19.3 million as compared to $15.2 million in 
      the prior year period. In the third quarter of 2026, Store-Level Profit 
      Margin was 28.9% 
 
   -- Selling, general, and administrative ("SG&A") expenses of $10.3 million, 
      or 15.5% of total revenue, compared to $17.2 million, or 33.3% of total 
      revenue, in the prior year period 
 
   -- Adjusted SG&A Expenses(2) of $8.9 million, or 13.4% of total revenue, 
      compared to $6.9 million, or 13.3% of total revenue, in the prior year 
      period 
 
   -- Net income grew 116.4% to $2.7 million, as compared to a net loss of 
      $16.2 million in the prior year period 
 
   -- Adjusted EBITDA(2) grew 22.1% to $8.5 million, as compared to $6.9 
      million in the prior year period 
 
   -- Total store operating weeks(1) of 2,687, as compared to 2,108 in the 
      prior year period 

"We delivered another exceptional quarter, with revenue increasing 30% and adjusted EBITDA growing 22% year-over-year, reflecting the continued strength of our brand, customer engagement strategy and operating model. Same-store sales accelerated to 5.8%, or 16.6% on a two-year basis, marking our 15th consecutive quarter of positive same-store sales growth, while positive transaction growth reinforced our confidence in the resilience of consumer demand and the momentum we are building across the business. During the quarter, we opened 11 new stores and are now ahead of our development plan, increasing our full-year target to 40 new store openings. Further, we are reaffirming our full year revenue and adjusted EBITDA guidance based on our confidence in our plan for the remainder of the year. We are encouraged by the early success of initiatives including our menu innovation, expanded operating hours, and enhanced loyalty capabilities. We believe that these initiatives keep our menu fresh and exciting, give customers more reasons to visit throughout the day, and help deepen customer relationships and drive engagement over time. Combined with our strong development pipeline, growing leadership bench, and significant whitespace opportunity, we believe Black Rock remains well positioned to deliver sustainable long-term growth," said Mark Davis, Chief Executive Officer.

Balance Sheet & Liquidity

As of September 30, 2026, Cash and cash equivalents totaled $13.6 million and total debt was $38.1 million, consisting of $22.5 million of borrowings under our credit facility, net of unamortized debt issuance costs, and $15.5 million of financing obligations related to certain reverse build-to-suit lease arrangements.

As of September 30, 2026, outstanding principal under the Company's term loan facility was $19.5 million. The Company had $4.0 million outstanding under its $25 million revolving credit facility, leaving $21.0 million of remaining borrowing capacity as of September 30, 2026.

Full Year 2026 Outlook

The Company is updating its full year 2026 guidance to:

   -- 40 new store openings 
 
   -- Total Revenue in the range of $255 to $257 million 
 
   -- Same Store Sales Growth in the mid-single digits 
 
   -- Adjusted EBITDA in the range of $34 to $35 million(3) 
 
   -- Capital Expenditures in the range of $47 to $48 million which include 
      anticipated tenant improvement allowances 
 
 
 
 
(1)  Same Store Sales Growth and total store operating 
      weeks are 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 Expenses, 
      and Adjusted EBITDA and a 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 
      due to the inherent difficulty in forecasting and 
      quantifying with reasonable accuracy significant items 
      required for the reconciliation, including equity-based 
      compensation. 
 
 

Conference Call and Webcast Information

Black Rock Coffee Bar will host a conference call on November 10, 2026, at 5:00 p.m. Eastern Time to discuss third quarter ended September 30, 2026 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 13762671. The replay will be available until Tuesday, November 24, 2026. 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 210 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, sustainable long-term growth, future operations, projected costs, prospects, plans, objectives of management, the expected benefits of our strategic initiatives, our development pipeline, expected whitespace opportunity, and full year 2026 outlook, including new store openings, total revenue, same store sales growth, 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 inability to successfully identify and secure appropriate sites and timely develop and expand our operations; our inability to protect our brand and reputation; our inability to secure, protect, and enforce our intellectual property rights; our dependence on a small number of suppliers and two roasting facilities; our dependence on third-party information technology systems and services; our and our vendors' vulnerability to security breaches, including breaches that may impact confidential customer information; our expectations regarding our future operating and financial performance; the size of our addressable markets, market share, and market trends; our ability to compete in our industry; changes in consumer tastes and nutritional and dietary trends; our ability to effectively manage the continued growth of our workforce and operations; our inability to open profitable stores; our failure to generate projected same store sales growth; the sufficiency of our cash, cash equivalents, and investments to meet our liquidity needs; our dependence on long-term non-cancelable leases; our relationship with our employees and the status of our workers; the effects of seasonal trends on our results of operations; our vulnerability to global financial market conditions, including inflation and other macroeconomic factors, including, without limitation, due to the ongoing conflict in the Middle East; our ability to attract, retain, and motivate skilled personnel, including key members of our senior management; our vulnerability to adverse weather conditions in local or regional areas where our stores are located; our realization of any benefit from the Tax Receivable Agreements and our organizational structure; the increased expenses associated with being a public company; and those other risks described under the heading "Risk Factors" in our Annual Report on Form 10-K for the year ended December 31, 2025 filed with the Securities and Exchange Commission ("SEC") on March 4, 2026, our Quarterly Report on Form 10-Q for the quarter ended June 30, 2026 filed with the SEC on August 12, 2026, as will be updated by our Quarterly Report on Form 10-Q for the quarter ended September 30, 2026, once filed, and in our

future reports to be filed with the SEC. 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", "Adjusted Selling, General, and Administrative Expenses", and "Adjusted Selling, General, and Administrative Expenses Margin". 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 income (loss) adjusted to exclude interest expense, net, income tax expense (benefit), 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 initial public offering ("IPO"), capital restructuring costs, equity-based compensation, gain (loss) on the remeasurement of the liability related to the TRA, certain litigation defense costs, net 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 Expenses and Adjusted Selling, General, and Administrative Expenses Margin

Adjusted Selling, General, and Administrative Expenses is selling, general, and administrative expenses adjusted to exclude transaction costs, equity-based compensation, certain litigation defense costs, net and other costs. Adjusted Selling, General, and Administrative Expenses Margin represents Adjusted Selling, General, and Administrative Expenses as a percentage of Total revenue.

We use Adjusted Selling, General, and Administrative Expenses and Adjusted Selling, General, and Administrative Expenses Margin 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 (Unaudited)

(in thousands, except share and per share amounts)

 
 
 
 
                         Three Months Ended           Nine Months Ended 
                            September 30,                September 30, 
                     --------------------------  ---------------------------- 
                         2026          2025          2026          2025 
                                    ----------                  ---------- 
Store revenue        $    66,684   $    51,410   $   185,001   $   146,520 
Other                         71            58           207           162 
                      ----------    ----------    ----------    ---------- 
Total revenue             66,755        51,468       185,208       146,682 
                      ----------    ----------    ----------    ---------- 
Store operating 
costs and expenses 
(exclusive of 
depreciation and 
amortization 
presented 
separately below): 
    Beverage, food 
     and packaging 
     costs                17,873        14,286        49,854        41,641 
    Labor and 
     related 
     expenses             14,732        10,785        39,442        30,588 
    Occupancy and 
     related 
     expenses              5,544         4,034        15,338        11,641 
    Other store 
     operating 
     expenses              9,279         7,079        25,697        19,883 
                      ----------    ----------    ----------    ---------- 
      Total store 
       operating 
       costs and 
       expenses           47,428        36,184       130,331       103,753 
Selling, general 
 and administrative 
 expenses                 10,340        17,158        29,387        31,898 
Depreciation and 
 amortization              4,259         3,030        11,644         8,856 
Pre-opening costs          1,929         1,503         4,269         3,064 
                      ----------    ----------    ----------    ---------- 
      Total 
       operating 
       expenses           63,956        57,875       175,631       147,571 
                      ----------    ----------    ----------    ---------- 
Income (loss) from 
 operations                2,799        (6,407)        9,577          (889) 
    Interest 
     expense, net           (685)       (2,871)       (1,632)       (9,028) 
    Other income 
     (expense), 
     net                    (131)       (6,866)         (741)       (7,950) 
                      ----------    ----------    ----------    ---------- 
Income (loss) 
 before income 
 taxes                     1,983       (16,144)        7,204       (17,867) 
    Income tax 
     expense 
     (benefit)              (670)           31          (466)          253 
                      ----------    ----------    ----------    ---------- 
Net income (loss)          2,653       (16,175)        7,670       (18,120) 
    Less: Net loss 
     attributable 
     to Black Rock 
     OpCo prior to 
     the 
     Transactions             --       (14,432)           --       (16,377) 
    Less: Net 
     income (loss) 
     attributable 
     to 
     noncontrolling 
     interest              1,118        (1,031)        4,539        (1,031) 
                      ----------    ----------    ----------    ---------- 
Net income (loss) 
 attributable to 
 Black Rock Coffee 
 Bar, Inc.           $     1,535   $      (712)  $     3,131   $      (712) 
                      ==========    ==========    ==========    ========== 
Net income (loss) 
per share of Class 
A common stock: 
(1) 
      Basic          $      0.07   $     (0.05)  $      0.15   $     (0.05) 
      Diluted        $      0.05   $     (0.05)  $      0.15   $     (0.05) 
Weighted-average 
shares of Class A 
common stock 
outstanding 
    Basic             22,506,549    14,808,173    20,446,604    14,808,173 
    Diluted           50,108,015    14,808,173    20,454,941    14,808,173 
 
 
 
(1)  Basic and diluted net loss per share of Class A common 
      stock is applicable only for the period subsequent 
      to September 12, 2025, which is the period effective 
      with and following the IPO and transactions related 
      thereto. 
 
 

BLACK ROCK COFFEE BAR, INC.

Condensed Consolidated Balance Sheets (Unaudited)

(in thousands, except share data)

 
 
 
 
                                  September 30, 2026     December 31, 2025 
                                 --------------------  --------------------- 
ASSETS 
Current assets: 
   Cash and cash equivalents       $           13,618   $          28,406 
   Receivables, net                             5,708               3,450 
   Inventories                                  3,618               2,898 
   Prepaid expenses and 
    deposits                                    4,671               5,363 
                                 ---  ---------------      -------------- 
      Total current assets                     27,615              40,117 
Property and equipment, net                   142,389             101,207 
Operating lease right-of-use 
 assets, net                                  162,398             126,903 
Other assets                                      447                 277 
Goodwill                                        9,360               9,360 
Deferred income tax asset                      83,667              52,764 
Intangible assets, net                          4,450               5,808 
                                 ---  ---------------      -------------- 
      Total assets                 $          430,326   $         336,436 
                                 ===  ===============      ============== 
 
LIABILITIES AND SHAREHOLDERS' 
EQUITY 
Current liabilities: 
   Accounts payable                            11,165              12,126 
   Accrued expenses                            10,315               7,986 
   Accrued payroll and benefits                 7,291               6,549 
   Gift card and loyalty 
    program liability                           2,050               2,126 
   Current portion of long-term 
    debt                                        1,396                 835 
   Current portion of operating 
    lease liabilities                          10,919               8,960 
                                 ---  ---------------      -------------- 
      Total current liabilities                43,136              38,582 
Tax receivable agreement 
 liability                                     64,577              38,893 
Long-term debt, net of current 
 portion                                       36,694              25,917 
Operating lease liabilities, 
 net of current portion                       164,723             128,338 
                                 ---  ---------------      -------------- 
      Total liabilities                       309,130             231,730 
   Commitments and 
   Contingencies 
  Preferred stock, par value 
  $0.00001 per share; 
  20,000,000 shares authorized, 
  no shares issued or 
  outstanding as of September 
  30, 2026 or December 31, 
  2025, respectively                               --                  -- 
  Class A common stock, par 
  value $0.00001 per share; 
  500,000,000 shares 
  authorized, 22,994,301 and 
  17,478,452 shares issued and 
  outstanding as of September 
  30, 2026 and December 31, 
  2025, respectively                               --                  -- 
  Class B common stock, par 
  value $0.00001 per share, 
  200,000,000 shares 
  authorized, 22,269,956 and 
  10,916,155 shares issued and 
  outstanding as of September 
  30, 2026 and December 31, 
  2025, respectively                               --                  -- 
  Class C common stock, par 
  value $0.00001 per share, 
  50,000,000 shares authorized, 
  4,884,984 and 21,661,200 
  shares issued and outstanding 
  as of September 30, 2026 and 
  December 31, 2025, 
  respectively                                     --                  -- 
  Additional paid-in capital                   62,898              45,735 
      Retained earnings 
       (Accumulated deficit)                    3,071                 (60) 
                                 ---  ---------------      -------------- 
    Total shareholders' equity 
     attributable to Black Rock 
     Coffee Bar, Inc.                          65,969              45,675 
  Noncontrolling interest                      55,227              59,031 
                                 ---  ---------------      -------------- 
   Total shareholders' equity                 121,196             104,706 
                                 ---  ---------------      -------------- 
      Total liabilities and 
       shareholders' equity        $          430,326   $         336,436 
                                 ===  ===============      ============== 
 
 
 

BLACK ROCK COFFEE BAR, INC.

Summary Cash Flow Data

(in thousands; unaudited)

 
 
 
 
                Nine Months Ended 
                   September 30,             Change 
               -------------------- 
Summary of 
Cash Flows       2026       2025         $           % 
                -------    -------   ---------  ----------- 
Net cash 
 provided by 
 (used in) 
 operating 
 activities    $ 29,119   $ (2,914)  $ 32,033   1,099.3% 
Net cash used 
 in investing 
 activities     (52,968)   (23,184)   (29,784)    128.5% 
Net cash 
 provided by 
 financing 
 activities       9,061     48,517    (39,456)      (81.3)% 
                -------    -------    -------   ----------- 
Net increase 
 (decrease) 
 in cash and 
 cash 
 equivalents   $(14,788)  $ 22,419   $(37,207)     (166.0)% 
 
 

Key Performance Measures

($ in thousands; unaudited)

 
 
 
 
                     Three Months Ended                       Nine Months Ended 
                        September 30,                            September 30, 
                  -------------------------               -------------------------- 
                    2026         2025          Change       2026          2025          Change 
                   ------       -------      -----------   -------       -------      ----------- 
Total Stores 
 (End of 
 Period)              211           169           42           211           169           42 
Net New Store 
 Openings              11            11            0            30            20           10 
Same Store Sales 
 Growth(1)            5.8%         10.8%          (5.0)%       5.1%         10.3%          (5.2)% 
Average Unit 
 Volume           $ 1,296      $  1,260      $    36      $  1,296      $  1,260      $    36 
Store revenue     $66,684      $ 51,410      $15,274      $185,001      $146,520      $38,481 
Income (loss) 
 from 
 operations(2)    $ 2,799      $ (6,407)     $ 9,206      $  9,577      $   (889)     $10,466 
Income (loss) 
 from operations 
 margin(2)            4.2%          (12.4)%     16.6%          5.2%           (0.6)%      5.8% 
Store-Level 
 Profit(3)        $19,256      $ 15,226      $ 4,030      $ 54,670      $ 42,767      $11,903 
Store-Level 
 Profit 
 Margin(3)           28.9%         29.6%         (0.7) %      29.6%         29.2%         0.4% 
Net income 
 (loss)(2)        $ 2,653      $(16,175)     $18,828      $  7,670      $(18,120)     $25,790 
Net income 
 (loss) 
 margin(2)            4.0%          (31.4)%     35.4%          4.1%          (12.4)%     16.5% 
Adjusted 
 EBITDA(3)        $ 8,451      $  6,922      $ 1,529      $ 25,307      $ 20,985      $ 4,322 
Adjusted EBITDA 
 Margin(3)           12.7%         13.4%          (0.7)%      13.7%         14.3%          (0.6)% 
Total store 
 operating 
 weeks(4)           2,687         2,108          579         7,554         6,067        1,487 
 
 
 
(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)  The Company does not consider income (loss) from operations, 
      income (loss) from operations margin, net income (loss) 
      or net income (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. 
(3)  See "Non-GAAP Financial Measures" for a discussion 
      of Store-Level Profit, Store-Level Profit Margin, 
      Adjusted EBITDA and Adjusted EBITDA margin and a reconciliation 
      of each measure to its most directly comparable GAAP 
      measure. 
(4)  Total store operating weeks are calculated based on 
      the number of operating days for the store base and 
      dividing by 7. Our store base is defined as stores 
      open as of the period end date. Management uses this 
      metric as an indicator of our overall financial health, 
      growth and future expansion prospects. 
 
 

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)                 2026         2025 
                                                        ------- 
Net income (loss)                          $2,653      $(16,175) 
Non-GAAP Adjustments: 
Interest expense, net                         685         2,871 
Income tax expense (benefit)                 (670)           31 
Depreciation and amortization               4,259         3,030 
Transaction costs(1)                           --         9,056 
Capital restructuring costs(2)                 --         6,866 
Equity-based compensation                   1,254           868 
TRA remeasurements                            131            -- 
Certain litigation defense costs, net(3)      139           273 
Other costs(4)                                 --           102 
                                            -----       ------- 
Adjusted EBITDA                            $8,451      $  6,922 
                                            =====       ======= 
Net income (loss) margin                      4.0%          (31.4)% 
Adjusted EBITDA Margin                       12.7%         13.4% 
 
 
 
(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 12 in the unaudited condensed consolidated 
      financial statements included in the Form 10-Q for 
      the quarterly period ended September 30, 2026) along 
      with a debt extinguishment charge related to the payoff 
      of our Prior Credit Facility. 
(3)  For the three months ended September 30, 2026, includes 
      litigation expense relating to the defense of our 
      securities class action lawsuit and other legal costs 
      associated with certain litigation matters that we 
      do not consider indicative of our ongoing operating 
      performance. For the three months ended September 
      30, 2025, includes legal costs associated with certain 
      litigation matters that we do not consider indicative 
      of our ongoing operating performance. 
(4)  Non-recurring professional service costs. 
 
 
 
                                       Nine Months Ended September 30, 
                                   --------------------------------------- 
($ in thousands; unaudited)               2026               2025 
                                                          -----------  --- 
Net income (loss)                   $       7,670        $    (18,120) 
Non-GAAP Adjustments: 
Interest expense, net                       1,632               9,028 
Income tax expense (benefit)                 (466)                253 
Depreciation and amortization              11,644               8,856 
Transaction costs(1)                           --              11,641 
Capital restructuring costs(2)                 --               7,937 
Equity-based compensation                   3,581                 868 
TRA remeasurements                            739                  -- 
Certain litigation defense costs, 
 net(3)                                       371                 235 
Other costs(4)                                136                 287 
                                       ----------  ----   -----------  --- 
Adjusted EBITDA                     $      25,307        $     20,985 
                                       ==========  ====   ===========  === 
Net income (loss) margin                      4.1%                 (12.4)% 
Adjusted EBITDA Margin                       13.7%               14.3% 
 
 
 
(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 12 in the unaudited condensed consolidated 
      financial statements included in the Form 10-Q for 
      the quarterly period ended September 30, 2026) along 
      with a debt extinguishment charge related to the payoff 
      of our Prior Credit Facility and fees incurred in 
      connection with the redemption of our Series A. 
(3)  For the nine months ended September 30, 2026, includes 
      litigation expense relating to the defense of our 
      securities class action lawsuit and other legal costs 
      associated with certain litigation matters that we 
      do not consider indicative of our ongoing operating 
      performance. For the nine months ended September 30, 
      2025, includes legal costs associated with certain 
      litigation matters that we do not consider indicative 
      of our ongoing operating performance, offset by insurance 
      proceeds. 
(4)  Non-recurring professional service costs. 
 
 
 
                                       Three Months Ended September 30, 
                                  ------------------------------------------ 
($ in thousands; unaudited)              2026                   2025 
                                                             ----------  --- 
Income (loss) from operations      $        2,799         $      (6,407) 
Other                                         (71)                  (58) 
Selling, general and 
 administrative expenses                   10,340                17,158 
Depreciation and amortization               4,259                 3,030 
Pre-opening costs                           1,929                 1,503 
                                      -----------  ----      ----------  --- 
Store-Level Profit                 $       19,256         $      15,226 
                                      ===========  ====      ==========  === 
Income (loss) from operations 
 margin                                       4.2%                   (12.4)% 
Store-Level Profit Margin                    28.9%                 29.6% 
 
 
 
                                       Nine Months Ended September 30, 
                                   --------------------------------------- 
($ in thousands; unaudited)               2026                2025 
                                                           ----------  --- 
Income (loss) from operations       $        9,577        $      (889) 
Other                                         (207)              (162) 
Selling, general and 
 administrative expenses                    29,387             31,898 
Depreciation and amortization               11,644              8,856 
Pre-opening costs                            4,269              3,064 
                                       -----------  ----   ----------  --- 
Store-Level Profit                  $       54,670        $    42,767 
                                       ===========  ====   ==========  === 
Income (loss) from operations 
 margin                                        5.2%                 (0.6)% 
Store-Level Profit Margin                     29.6%              29.2% 
 
 
 
                                       Three Months Ended September 30, 
                                  ------------------------------------------ 
($ in thousands; unaudited)              2026                   2025 
                                                             ----------  --- 
Selling, general and 
 administrative expenses           $       10,340         $      17,158 
Non-GAAP Adjustments: 
Transaction costs(1)                           --                (9,056) 
Equity-based compensation                  (1,254)                 (868) 
Certain litigation defense 
 costs, net(2)                               (139)                 (273) 
Other costs(3)                                 --                  (102) 
                                      -----------  ----      ---------- 
Adjusted Selling, General, and 
 Administrative Expenses           $        8,947         $       6,859 
                                      ===========  ====      ==========  === 
Selling, general and 
 administrative expenses margin              15.5%                 33.3% 
Adjusted Selling, General, and 
 Administrative Expenses Margin              13.4%                 13.3% 
 
 
 
(1)  Includes non-recurring professional service fees and 
      executive compensation related to our IPO. 
(2)  For the three months ended September 30, 2026, includes 
      litigation expense relating to the defense of our 
      securities class action lawsuit and other legal costs 
      associated with certain litigation matters that we 
      do not consider indicative of our ongoing operating 
      performance. For the three months ended September 
      30, 2025, includes legal costs associated with certain 
      litigation matters that we do not consider indicative 
      of our ongoing operating performance. 
(3)  Non-recurring professional service costs. 
 
 
 
                                       Nine Months Ended September 30, 
                                   --------------------------------------- 
($ in thousands; unaudited)               2026               2025 
                                                          -----------  --- 
Selling, general and 
 administrative expenses            $      29,387        $     31,898 
Non-GAAP Adjustments: 
Transaction costs(1)                           --             (11,641) 
Equity-based compensation                  (3,581)               (868) 
Certain litigation defense costs, 
 net(2)                                      (371)               (235) 
Other costs(3)                               (136)               (287) 
                                       ----------   ---   ----------- 
Adjusted Selling, General, and 
 Administrative Expenses            $      25,299        $     18,867 
                                       ==========  ====   ===========  === 
Selling, general and 
 administrative expenses margin              15.9%               21.7% 
Adjusted Selling, General, and 
 Administrative Expenses Margin              13.7%               12.9% 
 
 
 
(1)  Includes non-recurring professional service fees and 
      executive compensation related to our IPO. 
(2)  For the nine months ended September 30, 2026, includes 
      litigation expense relating to the defense of our 
      securities class action lawsuit and other legal costs 
      associated with certain litigation matters that we 
      do not consider indicative of our ongoing operating 
      performance. For the nine months ended September 30, 
      2025, includes legal costs associated with certain 
      litigation matters that we do not consider indicative 
      of our ongoing operating performance, offset by insurance 
      proceeds. 
(3)  Non-recurring professional service costs. 
 
 

Investor Contact:

Will MacIntosh

investors@br.coffee

(541) 208-1860

At the request of the copyright holder, you need to log in to view this content

Disclaimer: Investing carries risk. This is not financial advice. The above content should not be regarded as an offer, recommendation, or solicitation on acquiring or disposing of any financial products, any associated discussions, comments, or posts by author or other users should not be considered as such either. It is solely for general information purpose only, which does not consider your own investment objectives, financial situations or needs. TTM assumes no responsibility or warranty for the accuracy and completeness of the information, investors should do their own research and may seek professional advice before investing.

Comments

We need your insight to fill this gap
Leave a comment