REBN
REBN
Reborn Coffee, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $1.36M ▼ | $3.69M ▼ | $-3.45M ▲ | -254.29% ▲ | $-0.68 ▲ | $-2.81M ▲ |
| Q2-2025 | $1.83M ▲ | $5.82M ▲ | $-5.34M ▼ | -291.04% ▼ | $-1.15 ▼ | $-4.58M ▼ |
| Q1-2025 | $1.69M ▼ | $2.47M ▼ | $-2.19M ▼ | -129.4% ▼ | $-0.76 ▼ | $-1.95M ▼ |
| Q4-2024 | $1.78M ▲ | $2.5M ▲ | $-1.78M ▼ | -100.02% ▼ | $-0.42 ▼ | $-1.51M ▼ |
| Q3-2024 | $1.26M | $1.54M | $-719.75K | -57.17% | $-0.3 | $-699.59K |
What's going well?
The company managed to cut operating expenses by 37%, which helped shrink its net loss by $1.9 million. Losses are still large, but the direction is improving.
What's concerning?
Revenue dropped 26% and gross margins collapsed, showing the business is struggling to grow or maintain profitability. Share dilution and high overhead are also hurting shareholders.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $44.05K ▼ | $6.2M ▼ | $9.62M ▲ | $-3.42M ▼ |
| Q2-2025 | $77.87K ▼ | $6.38M ▼ | $8.28M ▲ | $-1.91M ▼ |
| Q1-2025 | $777.12K ▲ | $8.06M ▲ | $7.65M ▲ | $415.58K ▼ |
| Q4-2024 | $158.22K ▲ | $7.79M ▼ | $5.19M ▼ | $2.6M ▼ |
| Q3-2024 | $105.86K | $9.64M | $6.98M | $2.67M |
What's financially strong about this company?
The company owns real, tangible assets with almost no goodwill or intangibles. Most of its value is in property and equipment, and it has managed to get some customers to prepay for services.
What are the financial risks or weaknesses?
Cash is running out, debt is rising fast, and the company owes far more than it owns. Liquidity is at a crisis point, and negative equity means shareholders are at serious risk. There are also large, unexplained current liabilities.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-3.45M ▲ | $-1.62M ▲ | $-187.51K ▼ | $1.59M ▼ | $-33.82K ▲ | $-1.54M ▲ |
| Q2-2025 | $-5.34M ▼ | $-3.64M ▼ | $187.51K ▲ | $2.75M ▲ | $-699.25K ▼ | $-3.72M ▼ |
| Q1-2025 | $-2.19M ▼ | $464.61K ▲ | $1.99K ▲ | $152.3K ▼ | $618.9K ▲ | $464.61K ▲ |
| Q4-2024 | $-1.78M ▼ | $-132.55K ▲ | $-336.16K ▼ | $521.06K ▲ | $52.35K ▲ | $-600.87K ▼ |
| Q3-2024 | $-719.75K | $-423.96K | $0 | $-87.23K | $-511.19K | $-423.96K |
What's strong about this company's cash flow?
Cash burn is shrinking quarter over quarter, and the company was able to raise funds through both debt and equity. Working capital changes provided a small temporary boost.
What are the cash flow concerns?
The company is still losing real cash, has almost no cash left, and is highly dependent on outside funding. Heavy use of stock-based compensation is diluting shareholders, and the runway is extremely short.
Revenue by Geography
| Region | Q2-2024 | Q3-2024 | Q4-2024 | Q1-2025 |
|---|---|---|---|---|
North America | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Asia | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
5-Year Trend Analysis
A comprehensive look at Reborn Coffee, Inc.'s financial evolution and strategic trajectory over the past five years.
Reborn’s main strengths lie in its rapid revenue growth, improving gross margins, and a clearly differentiated brand built around a patented coffee process and award-winning products. The company has shown it can attract external capital to fund expansion and has built a growing base of tangible assets and locations. Its focus on innovation, technology integration, and new channels such as ready-to-drink beverages and hospitality partnerships provides multiple potential paths for future growth beyond traditional café sales.
Key risks center on financial sustainability and execution. Persistent operating and net losses, deeply negative free cash flow, high overhead relative to current scale, and thin liquidity all point to continued dependence on external funding. Leverage remains elevated for a business that does not yet generate cash, and accumulated losses weigh on the balance sheet. Strategically, the company must execute complex initiatives—franchises, international expansion, AI-enabled operations—in a highly competitive market, where missteps could erode brand value and unit economics quickly.
The outlook for Reborn is highly leveraged to its ability to convert strong top-line momentum and innovative concepts into a disciplined, profitable business model. If management can moderate cost growth, improve store-level and corporate efficiency, and successfully roll out its cold brew, technology, and international strategies, the company’s unique positioning could support a more sustainable financial profile over time. Conversely, if cash burn remains high and growth investments do not deliver scale efficiencies, dilution, balance sheet stress, or strategic retrenchment are plausible outcomes. The range of possible futures is wide, reflecting both meaningful opportunity and significant risk.
About Reborn Coffee, Inc.
https://reborncoffee.comReborn Coffee, Inc. operates and franchises retail locations and kiosks that focus on serving specialty-roasted coffee in California. The company purchases, roasts, and sells coffee, tea and other beverages, and various food items. As of September 30, 2021, it operated 7 retail locations. Reborn Coffee, Inc. was founded in 2014 and is based in Brea, California.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $1.36M ▼ | $3.69M ▼ | $-3.45M ▲ | -254.29% ▲ | $-0.68 ▲ | $-2.81M ▲ |
| Q2-2025 | $1.83M ▲ | $5.82M ▲ | $-5.34M ▼ | -291.04% ▼ | $-1.15 ▼ | $-4.58M ▼ |
| Q1-2025 | $1.69M ▼ | $2.47M ▼ | $-2.19M ▼ | -129.4% ▼ | $-0.76 ▼ | $-1.95M ▼ |
| Q4-2024 | $1.78M ▲ | $2.5M ▲ | $-1.78M ▼ | -100.02% ▼ | $-0.42 ▼ | $-1.51M ▼ |
| Q3-2024 | $1.26M | $1.54M | $-719.75K | -57.17% | $-0.3 | $-699.59K |
What's going well?
The company managed to cut operating expenses by 37%, which helped shrink its net loss by $1.9 million. Losses are still large, but the direction is improving.
What's concerning?
Revenue dropped 26% and gross margins collapsed, showing the business is struggling to grow or maintain profitability. Share dilution and high overhead are also hurting shareholders.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $44.05K ▼ | $6.2M ▼ | $9.62M ▲ | $-3.42M ▼ |
| Q2-2025 | $77.87K ▼ | $6.38M ▼ | $8.28M ▲ | $-1.91M ▼ |
| Q1-2025 | $777.12K ▲ | $8.06M ▲ | $7.65M ▲ | $415.58K ▼ |
| Q4-2024 | $158.22K ▲ | $7.79M ▼ | $5.19M ▼ | $2.6M ▼ |
| Q3-2024 | $105.86K | $9.64M | $6.98M | $2.67M |
What's financially strong about this company?
The company owns real, tangible assets with almost no goodwill or intangibles. Most of its value is in property and equipment, and it has managed to get some customers to prepay for services.
What are the financial risks or weaknesses?
Cash is running out, debt is rising fast, and the company owes far more than it owns. Liquidity is at a crisis point, and negative equity means shareholders are at serious risk. There are also large, unexplained current liabilities.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-3.45M ▲ | $-1.62M ▲ | $-187.51K ▼ | $1.59M ▼ | $-33.82K ▲ | $-1.54M ▲ |
| Q2-2025 | $-5.34M ▼ | $-3.64M ▼ | $187.51K ▲ | $2.75M ▲ | $-699.25K ▼ | $-3.72M ▼ |
| Q1-2025 | $-2.19M ▼ | $464.61K ▲ | $1.99K ▲ | $152.3K ▼ | $618.9K ▲ | $464.61K ▲ |
| Q4-2024 | $-1.78M ▼ | $-132.55K ▲ | $-336.16K ▼ | $521.06K ▲ | $52.35K ▲ | $-600.87K ▼ |
| Q3-2024 | $-719.75K | $-423.96K | $0 | $-87.23K | $-511.19K | $-423.96K |
What's strong about this company's cash flow?
Cash burn is shrinking quarter over quarter, and the company was able to raise funds through both debt and equity. Working capital changes provided a small temporary boost.
What are the cash flow concerns?
The company is still losing real cash, has almost no cash left, and is highly dependent on outside funding. Heavy use of stock-based compensation is diluting shareholders, and the runway is extremely short.
Revenue by Geography
| Region | Q2-2024 | Q3-2024 | Q4-2024 | Q1-2025 |
|---|---|---|---|---|
North America | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Asia | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
5-Year Trend Analysis
A comprehensive look at Reborn Coffee, Inc.'s financial evolution and strategic trajectory over the past five years.
Reborn’s main strengths lie in its rapid revenue growth, improving gross margins, and a clearly differentiated brand built around a patented coffee process and award-winning products. The company has shown it can attract external capital to fund expansion and has built a growing base of tangible assets and locations. Its focus on innovation, technology integration, and new channels such as ready-to-drink beverages and hospitality partnerships provides multiple potential paths for future growth beyond traditional café sales.
Key risks center on financial sustainability and execution. Persistent operating and net losses, deeply negative free cash flow, high overhead relative to current scale, and thin liquidity all point to continued dependence on external funding. Leverage remains elevated for a business that does not yet generate cash, and accumulated losses weigh on the balance sheet. Strategically, the company must execute complex initiatives—franchises, international expansion, AI-enabled operations—in a highly competitive market, where missteps could erode brand value and unit economics quickly.
The outlook for Reborn is highly leveraged to its ability to convert strong top-line momentum and innovative concepts into a disciplined, profitable business model. If management can moderate cost growth, improve store-level and corporate efficiency, and successfully roll out its cold brew, technology, and international strategies, the company’s unique positioning could support a more sustainable financial profile over time. Conversely, if cash burn remains high and growth investments do not deliver scale efficiencies, dilution, balance sheet stress, or strategic retrenchment are plausible outcomes. The range of possible futures is wide, reflecting both meaningful opportunity and significant risk.

CEO
Jay Kim
Compensation Summary
(Year 2024)
Upcoming Earnings
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2024-01-22 | Reverse | 1:8 |
ETFs Holding This Stock
Summary
Showing Top 1 of 1
Ratings Snapshot
Rating : C

