Reborn Coffee Inc. logo

Reborn Coffee Inc.

REBN | NASDAQ
Chart Builder DCF Calculator
$0.87
+$0.04 (+4.88%)
At close: Sep 21, 2026, 4:00 PM ET
$0.85
-$0.02 (-2.00%)
After-hours: Sep 21, 2026, 4:14 PM ET
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
-1.61M -8.78M -9.14M -12.76M -10.03M -6.01M -4.81M -4.02M -4.05M -4.02M -4M -4.14M -4.31M -3.95M -3.55M -3.29M -4.31M -3.68M -3.44M -2.79M -1.17M -1.13M
Depreciation & Amortization
-144.34K 176.54K n/a 1.68M 362.89K 388.94K 391.26K 247.92K 299.33K 269.25K 262.02K 262.77K 248.09K 217.58K 210.62K 191.63K 190.69K 187.7K 174.7K 161.5K 144.66K 128.45K
Stock-Based Compensation
n/a 292.59K n/a 4.6M 600.06K 600.06K 600.06K n/a 35K 35K 35K 251K 216K 216K 216K -25K 550K 550K 550K 575K n/a n/a
Other Working Capital
379.73K -2.48M n/a 574.37K 423K 3.39M 287.57K 554.99K 291.7K 289.32K 156.84K -1.14M -1.08M -1.25M -412.66K 99.55K 71.77K 67K 5.84K -74.91K -52.49K -58.21K
Other Non-Cash Items
-3.24M 3M 2.64M 738.21K 4.31M 625.91K 122.97K 251.31K 257K 498.3K 521.85K 274.15K 276.2K 265.67K 246.06K 1.23M 1.08M 848.9K 857.36K -81.34K 82.12K 78.99K
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
-16.91K -1.3M n/a 823.48K 1.03M 3.34M 239.43K 398.82K 52.14K 159.96K 387.86K -939.78K -810.03K -1.22M -414.84K 18.91K -128.53K -9.57K -91.48K -40.65K 64.86K -8.36K
Operating Cash Flow
-5.01M -6.61M -6.51M -4.93M -3.73M -1.05M -3.45M -3.12M -3.4M -3.06M -2.79M -4.29M -4.38M -4.47M -3.3M -1.88M -2.61M -2.1M -1.95M -2.21M -910.74K -963.23K
Capital Expenditures
119.8K -104.25K 34.31K -468.31K -553.81K -122.39K -1.11M -913.99K 2.76M -1.54M -1.02M -1.09M -4.93M -1M -681.53K -418.74K -349.47K -442.5K -498.22K -480.01K -391.9K -300.91K
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-5.02M -6.07M -2.93M 407.16K 407.16K 134.15K 132.16K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Investing Cash Flow
-4.99M -6.26M -2.98M -146.66K -146.66K 11.76K -977.22K -913.99K 2.76M -1.54M -1.02M -1.09M -4.93M -1M -681.53K -418.74K -349.47K -442.5K -498.22K -480.01K -391.9K -300.91K
Debt Repayment
1.95M 708.86K 3.54M 3.43M -2.52M 1.96M -1.33M 416.93K 2.45M 2.6M 2.46M 1.01M 3.28M -35.13K -109.56K -223.17K 835.72K 343.3K 535.65K 696.34K -8.96K -215.89K
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
8.38M 11.64M 8.38M 1.47M 1.47M -1.79M 1.47M -1.01M -1.01M -1.01M -1.01M n/a -997.87K -997.87K -997.87K -997.87K n/a n/a n/a n/a 500K 875.69K
Financial Cash Flow
10.23M 12.35M 11.92M 5.01M 3.34M 1.75M 4.42M 4.29M 1.44M 4.31M 1.47M 1.02M 9.5M 6.17M 6.09M 6.15M 2.97M 2.58M 3.22M 3.41M 1.24M 1.31M
Net Cash Flow
232.01K -510.74K 2.44M -61.82K -539.19K 706.87K -6.09K 254.06K 791.71K -290.7K -2.34M -4.37M 187.67K 689.91K 2.11M 3.86M 10.18K 38.66K 776.48K 720.45K -58.09K 45.66K
Free Cash Flow
-4.89M -6.71M -6.47M -5.4M -4.28M -1.18M -4.56M -4.03M -646.2K -4.6M -3.81M -5.39M -9.31M -5.48M -3.98M -2.29M -2.96M -2.54M -2.45M -2.69M -1.3M -1.26M
Adj. Free Cash Flow
-4.89M -7M -6.47M -9.99M -4.88M -1.78M -5.16M -4.03M -681.2K -4.63M -3.85M -5.64M -9.53M -5.69M -4.19M -2.27M -3.51M -3.09M -3M -3.27M -1.3M -1.26M
Maintenance CapEx
-37.49K 101.06K 239.61K -297.31K -468.31K -122.38K -541.38K -73.06K 4.69M 1.58M 2M 1.91M -2.85M -87.91K -87.91K n/a n/a n/a n/a -67.33K -74.75K -95.29K
Growth CapEx
157.3K -205.3K -205.31K -171K -85.5K -4 -568K -840.92K -1.93M -3.11M -3.02M -3M -2.08M -914.58K -593.63K -418.74K -349.47K -442.5K -498.22K -412.67K -317.15K -205.62K
Owner Earnings
-5.05M -6.51M -6.27M -5.22M -4.2M -1.18M -3.99M -3.19M 1.29M -1.48M -792.86K -2.38M -7.23M -4.56M -3.38M -1.88M -2.61M -2.1M -1.95M -2.28M -985.48K -1.06M

© 2026 bestshares.com. All rights reserved.