REBN Chart
About

Reborn Coffee, Inc., through its subsidiaries, operates and franchises retail locations, kiosks, and cafes that focus on serving specialty-roasted coffee in California and Europe. It purchases, roasts, and sells coffee, tea and other beverages, and various food items. It offers products in various form factors, such as whole bean roasted coffee bags, single-serve drip bags, pour over packs, and cold brew concentrates. The company also offers its products online. Reborn Coffee, Inc. was founded in 2014 and is based in Brea, California.

Fundamentals
Scroll to Statements
Sector Consumer Cyclical Industry Restaurants Market Cap 13.17M
Enterprise Value 15.00M Income -12.76M Sales 6.66M
Book/sh -0.58 Cash/sh 0.01 Dividend Yield —
Payout 0.00% Employees — IPO —
P/E — Forward P/E — PEG —
P/S 1.98 P/B -3.10 P/C —
EV/EBITDA -1.44 EV/Sales 2.25 Quick Ratio 0.02
Current Ratio 0.08 Debt/Eq — LT Debt/Eq —
EPS (ttm) -2.42 EPS next Y — EPS Growth —
Revenue Growth 7.80% Earnings — ROA -85.60%
ROE — ROIC — Gross Margin 55.51%
Oper. Margin -224.67% Profit Margin -191.50% Shs Outstand 7.35M
Shs Float 3.81M Short Float 1.49% Short Ratio 0.61
Short Interest — 52W High 5.42 52W Low 1.36
Beta 2.12 Avg Volume 82.20K Volume 57.87K
Target Price — Recom None Prev Close $1.69
Price $1.79 Change 5.92%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$1.79
Latest analyst target
3. DCF / Fair value
$3.65
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$1.79
Low
—
High
—
Mean
—
Insider Transactions
Date Shares Value Url Text Insider Position Transaction Start Date Ownership
0 49000 358680 — Sale at price 7.32 per share. LEE SCOTT Beneficial Owner of more than 10% of a Class of Security — 2025-02-20 00:00:00 D
Financials
Line Item2024-12-312023-12-312022-12-312021-12-31
TaxEffectOfUnusualItems0.000.000.000.00
TaxRateForCalcs0.000.000.000.00
NormalizedEBITDA-4.17M-4.29M-3.31M-2.38M
TotalUnusualItems-25.60K-36.09K0.00-867.38K
TotalUnusualItemsExcludingGoodwill-25.60K-36.09K0.00-867.38K
NetIncomeFromContinuingOperationNetMinorityInterest-4.81M-4.73M-3.55M-3.44M
ReconciledDepreciation391.26K262.02K210.62K174.70K
ReconciledCostOfRevenue2.20M1.89M1.12M854.94K
EBITDA-4.20M-4.33M-3.31M-3.25M
EBIT-4.59M-4.59M-3.52M-3.42M
NetInterestIncome-215.14K-129.48K-29.20K-16.17K
InterestExpense215.14K129.48K29.20K16.17K
NormalizedIncome-4.78M-4.69M-3.55M-2.57M
NetIncomeFromContinuingAndDiscontinuedOperation-4.81M-4.73M-3.55M-3.44M
TotalExpenses10.55M10.05M6.78M4.84M
RentExpenseSupplemental649.89K
TotalOperatingIncomeAsReported-4.62M-4.54M-3.54M-2.56M
DilutedAverageShares2.90M1.65M1.52M1.46M
BasicAverageShares2.90M1.65M1.52M1.46M
DilutedEPS-1.66-2.86-2.32-2.36
BasicEPS-1.66-2.86-2.32-2.36
DilutedNIAvailtoComStockholders-4.81M-4.73M-3.55M-3.44M
NetIncomeCommonStockholders-4.81M-4.73M-3.55M-3.44M
OtherunderPreferredStockDividend0.00
NetIncome-4.81M-4.73M-3.55M-3.44M
NetIncomeIncludingNoncontrollingInterests-4.81M-4.73M-3.55M-3.44M
NetIncomeContinuousOperations-4.81M-4.73M-3.55M-3.44M
TaxProvision800.007.83K1.60K800.00
PretaxIncome-4.81M-4.72M-3.55M-3.44M
OtherIncomeExpense29.54K-45.04K16.44K-859.75K
OtherNonOperatingIncomeExpenses55.14K-8.94K16.44K7.63K
SpecialIncomeCharges-25.60K-36.09K0.00-867.38K
GainOnSaleOfPPE0.00-36.09K0.00
OtherSpecialCharges867.38K
WriteOff25.60K0.00
NetNonOperatingInterestIncomeExpense-215.14K-129.48K-29.20K-16.17K
InterestExpenseNonOperating215.14K129.48K29.20K16.17K
OperatingIncome-4.62M-4.54M-3.54M-2.56M
OperatingExpense8.34M8.16M5.66M3.99M
DepreciationAmortizationDepletionIncomeStatement174.70K
DepreciationAndAmortizationInIncomeStatement174.70K
DepreciationIncomeStatement174.70K
SellingGeneralAndAdministration8.34M8.16M5.66M3.99M
GeneralAndAdministrativeExpense8.34M8.16M5.66M3.99M
OtherGandA8.34M8.16M5.66M3.99M
RentAndLandingFees97.82K
GrossProfit3.72M3.62M2.12M1.43M
CostOfRevenue2.20M1.89M1.12M854.94K
TotalRevenue5.93M5.51M3.24M2.28M
OperatingRevenue5.93M5.51M3.24M2.28M
Line Item2024-12-312023-12-312022-12-312021-12-31
OrdinarySharesNumber4.27M1.87M1.65M1.46M
ShareIssued4.27M1.87M1.65M1.46M
NetDebt943.96K2.27M
TotalDebt3.85M7.16M3.85M3.39M
TangibleBookValue2.60M846.41K4.29M1.20M
InvestedCapital3.70M3.28M4.98M2.00M
WorkingCapital-1.92M-3.06M2.56M272.30K
NetTangibleAssets2.60M846.41K4.29M1.20M
CapitalLeaseObligations2.75M4.73M3.15M2.59M
CommonStockEquity2.60M846.41K4.29M1.20M
TotalCapitalization3.10M1.70M4.86M1.84M
TotalEquityGrossMinorityInterest2.60M846.41K4.29M1.20M
StockholdersEquity2.60M846.41K4.29M1.20M
GainsLossesNotAffectingRetainedEarnings21.09K0.00
OtherEquityAdjustments21.09K
RetainedEarnings-21.56M-16.76M-12.03M-8.48M
AdditionalPaidInCapital22.67M17.60M16.32M9.67M
CapitalStock1.47M187.001.32K1.16K
CommonStock1.47M187.001.32K1.16K
PreferredStock0.000.000.000.00
TotalLiabilitiesNetMinorityInterest5.19M8.41M4.17M3.57M
TotalNonCurrentLiabilitiesNetMinorityInterest2.40M4.58M3.10M2.65M
LongTermDebtAndCapitalLeaseObligation2.40M4.58M3.10M2.65M
LongTermCapitalLeaseObligation1.91M3.73M2.53M2.01M
LongTermDebt496.25K856.68K574.87K640.06K
CurrentLiabilities2.78M3.82M1.07M913.47K
CurrentDebtAndCapitalLeaseObligation1.45M2.58M745.29K743.18K
CurrentCapitalLeaseObligation844.18K1.00M624.89K578.42K
CurrentDebt605.93K1.58M120.40K164.77K
OtherCurrentBorrowings605.93K1.58M120.40K164.77K
PayablesAndAccruedExpenses1.33M1.24M320.86K170.28K
CurrentAccruedExpenses774.83K611.29K233.05K124.53K
Payables558.44K632.75K87.81K45.75K
AccountsPayable558.44K632.75K87.81K45.75K
TotalAssets7.79M9.25M8.46M4.76M
TotalNonCurrentAssets6.93M8.49M4.83M3.58M
OtherNonCurrentAssets193.19K425.71K235.16K
NetPPE6.73M8.06M4.59M3.58M
AccumulatedDepreciation-1.50M-1.11M-871.14K-660.52K
GrossPPE8.23M9.17M5.46M4.24M
Leases632.52K622.52K639.60K639.60K
ConstructionInProgress487.73K440.70K251.75K52.16K
OtherProperties5.64M6.65M3.31M2.77M
MachineryFurnitureEquipment1.47M1.46M1.26M779.65K
Properties0.000.000.000.00
CurrentAssets862.75K765.42K3.63M1.19M
OtherCurrentAssets467.61K359.12K477.85K191.84K
PrepaidAssets191.84K
Inventory169.62K185.06K132.34K88.88K
Receivables67.31K56.94K780.000.00
AccountsReceivable67.31K56.94K780.000.00
AllowanceForDoubtfulAccountsReceivable0.000.000.000.00
GrossAccountsReceivable67.31K56.94K780.000.00
CashCashEquivalentsAndShortTermInvestments158.22K164.30K3.02M905.05K
CashAndCashEquivalents158.22K164.30K3.02M905.05K
Line Item2024-12-312023-12-312022-12-312021-12-31
FreeCashFlow-4.56M-5.59M-3.98M-2.45M
RepaymentOfDebt-1.33M-47.10K-1.06M-492.37K
IssuanceOfDebt0.002.78M948.18K1.03M
IssuanceOfCapitalStock4.28M0.007.20M2.69M
CapitalExpenditure-1.11M-2.41M-681.53K-498.22K
InterestPaidSupplementalData215.00K129.00K8.50K16.17K
IncomeTaxPaidSupplementalData800.00800.001.60K800.00
EndCashPosition158.22K164.30K3.02M905.05K
BeginningCashPosition164.30K3.02M905.05K128.57K
ChangesInCash-6.09K-2.85M2.11M776.48K
FinancingCashFlow4.42M2.74M6.09M3.22M
CashFlowFromContinuingFinancingActivities4.42M2.74M6.09M3.22M
NetOtherFinancingCharges1.47M-997.87K
NetCommonStockIssuance4.28M0.007.20M2.69M
CommonStockIssuance4.28M0.007.20M2.69M
NetIssuancePaymentsOfDebt-1.33M2.74M-109.56K535.65K
NetShortTermDebtIssuance-281.95K0.000.000.00
ShortTermDebtPayments-281.95K0.00-685.96K0.00
ShortTermDebtIssuance1.00M685.96K0.00
NetLongTermDebtIssuance-1.05M2.74M-109.56K535.65K
LongTermDebtPayments-1.05M-47.10K-1.06M-492.37K
LongTermDebtIssuance0.002.78M948.18K1.03M
InvestingCashFlow-977.22K-2.41M-681.53K-498.22K
CashFlowFromContinuingInvestingActivities-977.22K-2.41M-681.53K-498.22K
NetOtherInvestingChanges132.16K
NetPPEPurchaseAndSale-1.11M-2.41M-681.53K-498.22K
PurchaseOfPPE-1.11M-2.41M-681.53K-498.22K
OperatingCashFlow-3.45M-3.18M-3.30M-1.95M
CashFlowFromContinuingOperatingActivities-3.45M-3.18M-3.30M-1.95M
ChangeInWorkingCapital239.43K742.48K-414.84K-167.04K
ChangeInOtherCurrentAssets124.03K-71.82K
ChangeInPayablesAndAccruedExpense110.32K923.18K150.58K34.76K
ChangeInAccruedExpense163.54K378.24K108.52K62.33K
ChangeInPayable-53.22K544.94K42.06K-27.57K
ChangeInAccountPayable-53.22K544.94K42.06K-27.57K
ChangeInPrepaidAssets-1.07M-521.18K-132.06K
ChangeInInventory15.45K-52.72K-43.47K-73.60K
ChangeInReceivables-10.37K-56.16K-780.003.85K
ChangesInAccountReceivables-10.37K-56.16K-780.003.85K
OtherNonCashItems122.97K256.62K21.06K65.55K
StockBasedCompensation600.06K285.00K441.00K550.00K
DepreciationAmortizationDepletion391.26K262.02K210.62K174.70K
DepreciationAndAmortization391.26K262.02K210.62K174.70K
Depreciation391.26K262.02K210.62K174.70K
OperatingGainsLosses867.38K
NetIncomeFromContinuingOperations-4.81M-4.73M-3.55M-3.44M
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Public Trades for REBN
Date User Asset Broker Type Position Size Entry Price Patterns